Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.71% first-year return on $125k initial cash invested.
-16.71%
Cash On Cash
2.47%
Cap Rate
0.39
DSCR
$3,199
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,199 income − $4,935 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,079
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$4,935
Mortgage P&I
83%
$2,652
Property Taxes
18%
$561
Home Insurance
6%
$186
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800