Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.56% first-year return on $128k initial cash invested.
-12.56%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,397
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $4,741 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,257
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,397
Total Expenses
$4,741
Mortgage P&I
76%
$2,587
Property Taxes
10%
$346
Home Insurance
5%
$177
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849