Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.4% first-year return on $125k initial cash invested.
-10.4%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$3,452
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,080
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$4,533
Mortgage P&I
72%
$2,495
Property Taxes
6%
$197
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863