Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.43% first-year return on $125k initial cash invested.
-9.43%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$4,253
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,253 income − $5,232 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,075
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,253
Total Expenses
$5,232
Mortgage P&I
61%
$2,583
Property Taxes
10%
$426
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063