Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.33% first-year return on $134k initial cash invested.
-26.33%
Cash On Cash
-0.51%
Cap Rate
-0.09
DSCR
$833
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$833 income − $3,776 expenses = $2,943 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,531
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$833
Total Expenses
$3,776
Mortgage P&I
321%
$2,674
Property Taxes
61%
$507
Home Insurance
24%
$196
HOA
0%
$0
Property Management
15%
$125
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$208