Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.68% first-year return on $127k initial cash invested.
-31.68%
Cash On Cash
-1.96%
Cap Rate
-0.34
DSCR
$195
Rent
-$3,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$195 income − $3,548 expenses = $3,353 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$195
Total Expenses
$3,548
Mortgage P&I
1282%
$2,499
Property Taxes
314%
$612
Home Insurance
93%
$182
HOA
83%
$161
Property Management
15%
$29
CapEx
4%
$8
Vacancy
0%
$0
Maintenance
4%
$8
Other
25%
$49