Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $125k initial cash invested.
-17.56%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$2,431
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $4,260 expenses = $1,829 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,431
Total Expenses
$4,260
Mortgage P&I
105%
$2,548
Property Taxes
15%
$358
Home Insurance
8%
$187
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608