Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.77% first-year return on $129k initial cash invested.
-12.77%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,618
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $4,993 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,298
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$4,993
Mortgage P&I
72%
$2,620
Property Taxes
10%
$373
Home Insurance
5%
$191
HOA
2%
$72
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904