Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.09% first-year return on $127k initial cash invested.
-33.09%
Cash On Cash
-1.89%
Cap Rate
-0.31
DSCR
$364
Rent
-$3,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$364 income − $3,872 expenses = $3,508 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$364
Total Expenses
$3,872
Mortgage P&I
735%
$2,676
Property Taxes
230%
$837
Home Insurance
50%
$182
HOA
0%
$1
Property Management
15%
$55
CapEx
4%
$15
Vacancy
0%
$0
Maintenance
4%
$15
Other
25%
$91