Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.71% first-year return on $129k initial cash invested.
-14.71%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$3,153
Rent
-$1,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $4,733 expenses = $1,580 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,279
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$4,733
Mortgage P&I
86%
$2,702
Property Taxes
11%
$344
Home Insurance
6%
$174
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788