Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.29% first-year return on $126k initial cash invested.
-16.29%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,984
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $4,690 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$4,690
Mortgage P&I
85%
$2,535
Property Taxes
17%
$522
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746