Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $125k initial cash invested.
-18.82%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,185
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $4,147 expenses = $1,962 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,101
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,185
Total Expenses
$4,147
Mortgage P&I
120%
$2,625
Property Taxes
13%
$290
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546