Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.23% first-year return on $131k initial cash invested.
-10.23%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$3,765
Rent
-$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $4,881 expenses = $1,116 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,375
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$4,881
Mortgage P&I
72%
$2,701
Property Taxes
6%
$213
Home Insurance
4%
$159
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941