Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.09% first-year return on $125k initial cash invested.
-17.09%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$3,076
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $4,856 expenses = $1,780 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,076
Total Expenses
$4,856
Mortgage P&I
85%
$2,600
Property Taxes
19%
$596
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769