Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $124k initial cash invested.
-12.12%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$3,277
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $4,526 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,032
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,277
Total Expenses
$4,526
Mortgage P&I
78%
$2,544
Property Taxes
7%
$231
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819