Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $129k initial cash invested.
-18.97%
Cash On Cash
2.22%
Cap Rate
0.34
DSCR
$3,006
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $5,048 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,295
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$5,048
Mortgage P&I
97%
$2,902
Property Taxes
17%
$517
Home Insurance
6%
$186
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752