Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.61% first-year return on $136k initial cash invested.
-13.61%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$3,539
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,539 income − $5,081 expenses = $1,542 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,539
Total Expenses
$5,081
Mortgage P&I
80%
$2,827
Property Taxes
10%
$358
Home Insurance
6%
$196
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885