Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $152k initial cash invested.
-14.47%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,458
Rent
-$1,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $5,294 expenses = $1,836 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$5,294
Mortgage P&I
91%
$3,161
Property Taxes
7%
$241
Home Insurance
7%
$233
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864