Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.8% first-year return on $125k initial cash invested.
-11.8%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$3,521
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,521 income − $4,751 expenses = $1,230 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
$3,521
Total Expenses
$4,751
Mortgage P&I
71%
$2,515
Property Taxes
5%
$183
Home Insurance
5%
$178
HOA
5%
$185
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880