Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $125k initial cash invested.
-15.68%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$2,757
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $4,389 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,089
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$4,389
Mortgage P&I
95%
$2,610
Property Taxes
9%
$248
Home Insurance
7%
$182
HOA
1%
$26
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689