Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.05% first-year return on $124k initial cash invested.
-19.05%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$2,654
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $4,619 expenses = $1,965 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,037
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$4,619
Mortgage P&I
99%
$2,616
Property Taxes
21%
$559
Home Insurance
6%
$170
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664