Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $138k initial cash invested.
-24.11%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,647
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $5,414 expenses = $2,767 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,701
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,647
Total Expenses
$5,414
Mortgage P&I
107%
$2,825
Property Taxes
43%
$1,147
Home Insurance
6%
$171
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662