Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $126k initial cash invested.
-24.58%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,808
Rent
-$2,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $4,383 expenses = $2,575 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$4,383
Mortgage P&I
143%
$2,583
Property Taxes
27%
$485
Home Insurance
10%
$180
HOA
15%
$268
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452