Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.31% first-year return on $137k initial cash invested.
-14.31%
Cash On Cash
2.59%
Cap Rate
0.45
DSCR
$3,546
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $5,182 expenses = $1,636 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,677
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,546
Total Expenses
$5,182
Mortgage P&I
77%
$2,720
Property Taxes
10%
$342
Home Insurance
6%
$210
HOA
6%
$208
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886