Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.28% first-year return on $124k initial cash invested.
-20.28%
Cash On Cash
2.14%
Cap Rate
0.31
DSCR
$2,408
Rent
-$2,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $4,507 expenses = $2,099 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,058
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$4,507
Mortgage P&I
121%
$2,905
Property Taxes
10%
$246
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602