Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.87% first-year return on $125k initial cash invested.
-20.87%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,499
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $4,678 expenses = $2,179 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,109
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$4,678
Mortgage P&I
100%
$2,505
Property Taxes
32%
$789
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625