Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.61% first-year return on $125k initial cash invested.
-31.61%
Cash On Cash
-1.83%
Cap Rate
-0.31
DSCR
$0
Rent
-$3,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,298 expenses = $3,298 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,104
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,298
Mortgage P&I
25200000%
$2,520
Property Taxes
3820000%
$382
Home Insurance
1840000%
$184
HOA
2120000%
$212
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0