Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $128k initial cash invested.
-15.83%
Cash On Cash
2.57%
Cap Rate
0.41
DSCR
$2,704
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $4,388 expenses = $1,684 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$4,388
Mortgage P&I
100%
$2,694
Property Taxes
8%
$205
Home Insurance
7%
$189
HOA
0%
$2
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676