Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.79% first-year return on $126k initial cash invested.
-15.79%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,262
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$3,914
Mortgage P&I
110%
$2,489
Property Taxes
7%
$156
Home Insurance
8%
$179
HOA
0%
$5
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$566