Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.07% first-year return on $133k initial cash invested.
-10.07%
Cash On Cash
3.67%
Cap Rate
0.64
DSCR
$4,358
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $5,478 expenses = $1,120 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$5,478
Mortgage P&I
60%
$2,630
Property Taxes
13%
$564
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090