Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $125k initial cash invested.
-22.88%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,095
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $4,485 expenses = $2,390 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%
$5,112
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,095
Total Expenses
$4,485
Mortgage P&I
122%
$2,557
Property Taxes
9%
$178
Home Insurance
9%
$187
HOA
27%
$557
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524