Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $146k initial cash invested.
-19.19%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,247
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $4,589 expenses = $2,342 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,115
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$4,589
Mortgage P&I
134%
$3,014
Property Taxes
12%
$279
Home Insurance
10%
$217
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562