Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.27% first-year return on $125k initial cash invested.
-19.27%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$1,960
Rent
-$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $3,967 expenses = $2,007 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,095
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,960
Total Expenses
$3,967
Mortgage P&I
132%
$2,587
Property Taxes
13%
$260
Home Insurance
9%
$180
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490