Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $137k initial cash invested.
-21.54%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$1,825
Rent
-$2,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,825 income − $4,291 expenses = $2,466 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,686
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,825
Total Expenses
$4,291
Mortgage P&I
154%
$2,810
Property Taxes
22%
$402
Home Insurance
11%
$203
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456