Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.42% first-year return on $131k initial cash invested.
-17.42%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$2,588
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $4,485 expenses = $1,897 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,365
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$4,485
Mortgage P&I
100%
$2,588
Property Taxes
18%
$462
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647