Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.82% first-year return on $125k initial cash invested.
-12.82%
Cash On Cash
3.09%
Cap Rate
0.54
DSCR
$4,941
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$6,277
Mortgage P&I
50%
$2,451
Property Taxes
17%
$826
Home Insurance
4%
$178
HOA
9%
$450
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,235