Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.01% first-year return on $128k initial cash invested.
-27.01%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$614
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$614 income − $3,495 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,238
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$614
Total Expenses
$3,495
Mortgage P&I
423%
$2,599
Property Taxes
68%
$420
Home Insurance
29%
$180
HOA
0%
$0
Property Management
15%
$92
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$154