Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $137k initial cash invested.
-13.09%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$3,500
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $4,993 expenses = $1,493 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,658
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$4,993
Mortgage P&I
78%
$2,731
Property Taxes
7%
$254
Home Insurance
6%
$203
HOA
4%
$125
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875