Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $125k initial cash invested.
-17.44%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,327
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $4,144 expenses = $1,817 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
$2,327
Total Expenses
$4,144
Mortgage P&I
111%
$2,587
Property Taxes
11%
$260
Home Insurance
8%
$180
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582