Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $127k initial cash invested.
-23.51%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,850
Rent
-$2,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $4,336 expenses = $2,486 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$4,336
Mortgage P&I
136%
$2,516
Property Taxes
40%
$747
Home Insurance
10%
$185
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462