Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.81% first-year return on $133k initial cash invested.
-9.81%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$4,580
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $5,671 expenses = $1,091 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,498
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$5,671
Mortgage P&I
60%
$2,744
Property Taxes
11%
$524
Home Insurance
4%
$205
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145