Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.63% first-year return on $132k initial cash invested.
-18.63%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,021
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $4,074 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,440
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,021
Total Expenses
$4,074
Mortgage P&I
137%
$2,766
Property Taxes
7%
$137
Home Insurance
10%
$201
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505