Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.49% first-year return on $125k initial cash invested.
-12.49%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$4,115
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,115 income − $5,416 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,096
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,115
Total Expenses
$5,416
Mortgage P&I
63%
$2,600
Property Taxes
16%
$642
Home Insurance
5%
$198
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029