Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.04% first-year return on $142k initial cash invested.
-17.04%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$2,544
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $4,559 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$4,559
Mortgage P&I
118%
$3,011
Property Taxes
5%
$120
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636