Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.57% first-year return on $125k initial cash invested.
-25.57%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$1,244
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,244 income − $3,900 expenses = $2,656 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,079
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,244
Total Expenses
$3,900
Mortgage P&I
203%
$2,527
Property Taxes
48%
$591
Home Insurance
15%
$184
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$311