Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.03% first-year return on $127k initial cash invested.
-15.03%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,904
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$4,497
Mortgage P&I
87%
$2,540
Property Taxes
13%
$379
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726