Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.02% first-year return on $125k initial cash invested.
-23.02%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,746
Rent
-$2,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $4,150 expenses = $2,404 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,746
Total Expenses
$4,150
Mortgage P&I
141%
$2,466
Property Taxes
26%
$454
Home Insurance
11%
$184
HOA
12%
$208
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436