Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.35% first-year return on $125k initial cash invested.
-9.35%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$3,792
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $4,770 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,118
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$4,770
Mortgage P&I
67%
$2,554
Property Taxes
6%
$213
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948