Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $125k initial cash invested.
-16.84%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$2,084
Rent
-$1,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $3,832 expenses = $1,748 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,075
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,084
Total Expenses
$3,832
Mortgage P&I
118%
$2,466
Property Taxes
9%
$184
Home Insurance
9%
$182
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521