Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $127k initial cash invested.
-13.09%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$3,434
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $4,823 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$4,823
Mortgage P&I
78%
$2,694
Property Taxes
9%
$298
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858