Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.8% first-year return on $129k initial cash invested.
-33.8%
Cash On Cash
-2.38%
Cap Rate
-0.41
DSCR
$0
Rent
-$3,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,645 expenses = $3,645 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,305
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,645
Mortgage P&I
25920000%
$2,592
Property Taxes
8640000%
$864
Home Insurance
1750000%
$175
HOA
140000%
$14
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0