Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $132k initial cash invested.
-17.9%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$2,551
Rent
-$1,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $4,517 expenses = $1,966 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,418
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$4,517
Mortgage P&I
109%
$2,787
Property Taxes
7%
$190
Home Insurance
8%
$199
HOA
5%
$116
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638