Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.61% first-year return on $138k initial cash invested.
-24.61%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,534
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $5,359 expenses = $2,825 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
$2,534
Total Expenses
$5,359
Mortgage P&I
111%
$2,825
Property Taxes
45%
$1,147
Home Insurance
7%
$171
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634