Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.17% first-year return on $129k initial cash invested.
-15.17%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$3,132
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $4,762 expenses = $1,630 out of pocket
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$4,762
Mortgage P&I
83%
$2,594
Property Taxes
15%
$480
Home Insurance
6%
$185
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783