Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.57% first-year return on $134k initial cash invested.
-6.57%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$4,355
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,355 income − $5,087 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,511
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,355
Total Expenses
$5,087
Mortgage P&I
63%
$2,738
Property Taxes
3%
$119
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,089