Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.26% first-year return on $127k initial cash invested.
-9.26%
Cash On Cash
4.32%
Cap Rate
0.7
DSCR
$4,530
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,530 income − $5,508 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,530
Total Expenses
$5,508
Mortgage P&I
59%
$2,662
Property Taxes
11%
$486
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132