Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.08% first-year return on $131k initial cash invested.
-15.08%
Cash On Cash
2.81%
Cap Rate
0.45
DSCR
$3,212
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $4,857 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,378
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$4,857
Mortgage P&I
86%
$2,776
Property Taxes
9%
$290
Home Insurance
6%
$192
HOA
2%
$58
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803