Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.06% first-year return on $124k initial cash invested.
-11.06%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$3,602
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $4,746 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,052
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$4,746
Mortgage P&I
69%
$2,498
Property Taxes
9%
$329
Home Insurance
5%
$191
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900