Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.38% first-year return on $129k initial cash invested.
-28.38%
Cash On Cash
-0.69%
Cap Rate
-0.11
DSCR
$1,216
Rent
-$3,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,216 income − $4,264 expenses = $3,048 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,280
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,216
Total Expenses
$4,264
Mortgage P&I
222%
$2,695
Property Taxes
66%
$800
Home Insurance
15%
$185
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304