Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $133k initial cash invested.
-24.03%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$1,356
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,356 income − $4,027 expenses = $2,671 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%
$5,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,356
Total Expenses
$4,027
Mortgage P&I
203%
$2,753
Property Taxes
27%
$362
Home Insurance
15%
$198
HOA
5%
$64
Property Management
15%
$203
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$339