Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.87% first-year return on $125k initial cash invested.
-30.87%
Cash On Cash
-1.41%
Cap Rate
-0.23
DSCR
$1,330
Rent
-$3,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,330 income − $4,548 expenses = $3,218 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,330
Total Expenses
$4,548
Mortgage P&I
193%
$2,565
Property Taxes
74%
$984
Home Insurance
13%
$178
HOA
14%
$183
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332