Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.09% first-year return on $125k initial cash invested.
-15.09%
Cash On Cash
2.25%
Cap Rate
0.39
DSCR
$2,441
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,441 income − $4,015 expenses = $1,574 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,103
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,441
Total Expenses
$4,015
Mortgage P&I
100%
$2,435
Property Taxes
9%
$229
Home Insurance
7%
$179
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610