Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.89% first-year return on $132k initial cash invested.
-18.89%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$2,343
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $4,417 expenses = $2,074 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
$2,343
Total Expenses
$4,417
Mortgage P&I
119%
$2,787
Property Taxes
8%
$190
Home Insurance
8%
$199
HOA
5%
$116
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586