Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.84% first-year return on $125k initial cash invested.
-13.84%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$2,834
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $4,271 expenses = $1,437 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,074
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$4,271
Mortgage P&I
89%
$2,524
Property Taxes
8%
$213
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708