Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $133k initial cash invested.
-20.62%
Cash On Cash
1.4%
Cap Rate
0.22
DSCR
$1,639
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,639 income − $3,931 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,639
Total Expenses
$3,931
Mortgage P&I
175%
$2,869
Property Taxes
5%
$82
Home Insurance
12%
$192
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410