Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.51% first-year return on $142k initial cash invested.
-15.51%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$3,187
Rent
-$1,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $5,021 expenses = $1,834 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,187
Total Expenses
$5,021
Mortgage P&I
92%
$2,921
Property Taxes
10%
$326
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$797