Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $147k initial cash invested.
-20.36%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,253
Rent
-$2,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $5,740 expenses = $2,487 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$5,740
Mortgage P&I
93%
$3,024
Property Taxes
26%
$839
Home Insurance
7%
$228
HOA
3%
$88
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813