Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.2% first-year return on $161k initial cash invested.
-20.2%
Cash On Cash
1.62%
Cap Rate
0.26
DSCR
$3,251
Rent
-$2,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,251 income − $5,967 expenses = $2,716 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,825
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,251
Total Expenses
$5,967
Mortgage P&I
108%
$3,505
Property Taxes
20%
$660
Home Insurance
7%
$241
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813