Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $128k initial cash invested.
-20.31%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,885
Rent
-$2,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $5,044 expenses = $2,159 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,885
Total Expenses
$5,044
Mortgage P&I
91%
$2,619
Property Taxes
30%
$852
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721