Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $125k initial cash invested.
-19.74%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$1,927
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $3,976 expenses = $2,049 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,073
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,927
Total Expenses
$3,976
Mortgage P&I
129%
$2,482
Property Taxes
20%
$389
Home Insurance
9%
$180
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482