Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $142k initial cash invested.
-14.19%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,684
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $5,365 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,914
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$5,365
Mortgage P&I
79%
$2,921
Property Taxes
13%
$466
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921