Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.07% first-year return on $126k initial cash invested.
-19.07%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,336
Rent
-$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $4,343 expenses = $2,007 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$4,343
Mortgage P&I
110%
$2,559
Property Taxes
21%
$480
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584