Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $128k initial cash invested.
-20%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$1,628
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $3,765 expenses = $2,137 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,628
Total Expenses
$3,765
Mortgage P&I
158%
$2,572
Property Taxes
14%
$228
Home Insurance
11%
$184
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$407