Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.42% first-year return on $126k initial cash invested.
-23.42%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$1,197
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,197 income − $3,659 expenses = $2,462 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,197
Total Expenses
$3,659
Mortgage P&I
220%
$2,628
Property Taxes
20%
$241
Home Insurance
15%
$180
HOA
3%
$35
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$299