Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.13% first-year return on $126k initial cash invested.
-31.13%
Cash On Cash
-1.39%
Cap Rate
-0.23
DSCR
$950
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$950 income − $4,218 expenses = $3,268 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$950
Total Expenses
$4,218
Mortgage P&I
277%
$2,636
Property Taxes
56%
$536
Home Insurance
20%
$192
HOA
42%
$398
Property Management
15%
$142
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$238