Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.72% first-year return on $125k initial cash invested.
-15.72%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,191
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,191 income − $4,831 expenses = $1,640 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
$3,191
Total Expenses
$4,831
Mortgage P&I
79%
$2,520
Property Taxes
12%
$382
Home Insurance
6%
$184
HOA
7%
$212
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798