Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.16% first-year return on $125k initial cash invested.
-11.16%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$3,382
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $4,545 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,382
Total Expenses
$4,545
Mortgage P&I
75%
$2,534
Property Taxes
5%
$164
Home Insurance
6%
$186
HOA
1%
$38
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846