Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.26% first-year return on $125k initial cash invested.
-25.26%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,670
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $4,296 expenses = $2,626 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,084
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,670
Total Expenses
$4,296
Mortgage P&I
153%
$2,552
Property Taxes
42%
$704
Home Insurance
14%
$238
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418