Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.05% first-year return on $125k initial cash invested.
-17.05%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,335
Rent
-$1,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,335 income − $5,116 expenses = $1,781 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,113
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,335
Total Expenses
$5,116
Mortgage P&I
76%
$2,549
Property Taxes
22%
$736
Home Insurance
6%
$184
HOA
1%
$47
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834