Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.34% first-year return on $125k initial cash invested.
-20.34%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$1,557
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $3,683 expenses = $2,126 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,117
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,557
Total Expenses
$3,683
Mortgage P&I
167%
$2,605
Property Taxes
9%
$145
Home Insurance
12%
$186
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389