Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.66% first-year return on $128k initial cash invested.
-21.66%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,435
Rent
-$2,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,435 income − $3,750 expenses = $2,315 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,435
Total Expenses
$3,750
Mortgage P&I
181%
$2,600
Property Taxes
17%
$240
Home Insurance
13%
$184
HOA
3%
$38
Property Management
15%
$215
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$359