Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.84% first-year return on $139k initial cash invested.
-22.84%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,549
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,549 income − $4,198 expenses = $2,649 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,770
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,549
Total Expenses
$4,198
Mortgage P&I
188%
$2,906
Property Taxes
22%
$344
Home Insurance
13%
$205
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$387