Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.52% first-year return on $139k initial cash invested.
-21.52%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$2,899
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,899 income − $5,399 expenses = $2,500 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,899
Total Expenses
$5,399
Mortgage P&I
104%
$3,015
Property Taxes
27%
$789
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725