Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $133k initial cash invested.
-18.4%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$2,945
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $4,991 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,498
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$4,991
Mortgage P&I
95%
$2,785
Property Taxes
18%
$524
Home Insurance
7%
$192
HOA
3%
$76
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736