Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.44% first-year return on $145k initial cash invested.
-18.44%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$3,153
Rent
-$2,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $5,380 expenses = $2,227 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,045
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$5,380
Mortgage P&I
96%
$3,037
Property Taxes
19%
$611
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788