Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.75% first-year return on $142k initial cash invested.
-14.75%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,047
Rent
-$1,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,047 income − $4,794 expenses = $1,747 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,913
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$4,794
Mortgage P&I
98%
$2,976
Property Taxes
5%
$141
Home Insurance
7%
$214
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762