Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $125k initial cash invested.
-16.34%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,611
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $4,314 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,097
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,611
Total Expenses
$4,314
Mortgage P&I
96%
$2,515
Property Taxes
7%
$183
Home Insurance
7%
$178
HOA
7%
$185
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653