Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.14% first-year return on $142k initial cash invested.
-13.14%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$3,576
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $5,126 expenses = $1,550 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,884
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$5,126
Mortgage P&I
85%
$3,029
Property Taxes
5%
$169
Home Insurance
6%
$212
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894