Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.57% first-year return on $125k initial cash invested.
-10.57%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$3,869
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,869 income − $4,969 expenses = $1,100 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,869
Total Expenses
$4,969
Mortgage P&I
66%
$2,539
Property Taxes
9%
$335
Home Insurance
5%
$184
HOA
1%
$54
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967