Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $127k initial cash invested.
-19.23%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$3,382
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $5,421 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$5,421
Mortgage P&I
84%
$2,851
Property Taxes
15%
$516
Home Insurance
6%
$186
HOA
7%
$245
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846