Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.98% first-year return on $138k initial cash invested.
-16.98%
Cash On Cash
1.87%
Cap Rate
0.33
DSCR
$3,019
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $4,976 expenses = $1,957 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,727
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,019
Total Expenses
$4,976
Mortgage P&I
90%
$2,729
Property Taxes
20%
$605
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755