Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $125k initial cash invested.
-17.27%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$2,360
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $4,159 expenses = $1,799 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
$2,360
Total Expenses
$4,159
Mortgage P&I
110%
$2,587
Property Taxes
11%
$260
Home Insurance
8%
$180
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590