Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $128k initial cash invested.
-17.97%
Cash On Cash
2.47%
Cap Rate
0.37
DSCR
$2,682
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $4,604 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$4,604
Mortgage P&I
108%
$2,898
Property Taxes
8%
$225
Home Insurance
6%
$159
HOA
1%
$36
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670