Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.44% first-year return on $134k initial cash invested.
-10.44%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$4,519
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,519 income − $5,682 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,511
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,519
Total Expenses
$5,682
Mortgage P&I
60%
$2,725
Property Taxes
13%
$594
Home Insurance
4%
$193
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130