Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $141k initial cash invested.
-19.48%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,370
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $4,664 expenses = $2,294 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,873
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$4,664
Mortgage P&I
125%
$2,972
Property Taxes
14%
$335
Home Insurance
9%
$219
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592