Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.57% first-year return on $131k initial cash invested.
-16.57%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$3,286
Rent
-$1,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $5,090 expenses = $1,804 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,363
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$5,090
Mortgage P&I
83%
$2,730
Property Taxes
18%
$591
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822