Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $127k initial cash invested.
-17.33%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,540
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $5,379 expenses = $1,839 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,207
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$5,379
Mortgage P&I
75%
$2,642
Property Taxes
14%
$488
Home Insurance
5%
$192
HOA
10%
$357
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885