Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $136k initial cash invested.
-17.15%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$2,737
Rent
-$1,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $4,675 expenses = $1,938 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,602
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,737
Total Expenses
$4,675
Mortgage P&I
101%
$2,766
Property Taxes
14%
$395
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684