Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $126k initial cash invested.
-17.84%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,014
Rent
-$1,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $4,883 expenses = $1,869 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,128
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,014
Total Expenses
$4,883
Mortgage P&I
84%
$2,545
Property Taxes
23%
$708
Home Insurance
6%
$182
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754