Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $125k initial cash invested.
-13.08%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,989
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $4,347 expenses = $1,358 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
$2,989
Total Expenses
$4,347
Mortgage P&I
84%
$2,524
Property Taxes
7%
$213
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747