Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.67% first-year return on $126k initial cash invested.
-16.67%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$2,510
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $4,256 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$4,256
Mortgage P&I
105%
$2,624
Property Taxes
10%
$244
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628