Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.48% first-year return on $125k initial cash invested.
-13.48%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$3,348
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $4,752 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,093
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$4,752
Mortgage P&I
73%
$2,453
Property Taxes
15%
$512
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837