Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.62% first-year return on $125k initial cash invested.
-9.62%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$3,948
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $4,946 expenses = $998 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
$3,948
Total Expenses
$4,946
Mortgage P&I
63%
$2,482
Property Taxes
10%
$389
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987