Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.2% first-year return on $128k initial cash invested.
-22.2%
Cash On Cash
1.47%
Cap Rate
0.22
DSCR
$2,398
Rent
-$2,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $4,771 expenses = $2,373 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$4,771
Mortgage P&I
122%
$2,921
Property Taxes
21%
$514
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600