Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $128k initial cash invested.
-19.93%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$3,584
Rent
-$2,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $5,702 expenses = $2,118 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,216
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$5,702
Mortgage P&I
74%
$2,644
Property Taxes
11%
$385
Home Insurance
5%
$192
HOA
21%
$761
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896