Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.6% first-year return on $125k initial cash invested.
-9.6%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$3,831
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,116
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$4,834
Mortgage P&I
65%
$2,499
Property Taxes
8%
$312
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958