Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.32% first-year return on $126k initial cash invested.
-13.32%
Cash On Cash
2.87%
Cap Rate
0.49
DSCR
$2,805
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $4,200 expenses = $1,395 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$4,200
Mortgage P&I
90%
$2,511
Property Taxes
6%
$161
Home Insurance
6%
$182
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701