Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.96% first-year return on $125k initial cash invested.
-23.96%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,018
Rent
-$2,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,018 income − $3,516 expenses = $2,498 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,018
Total Expenses
$3,516
Mortgage P&I
246%
$2,502
Property Taxes
32%
$328
Home Insurance
17%
$178
HOA
2%
$19
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$254