Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.65% first-year return on $161k initial cash invested.
-22.65%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,998
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $5,031 expenses = $3,033 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,794
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$5,031
Mortgage P&I
165%
$3,294
Property Taxes
25%
$502
Home Insurance
12%
$242
HOA
2%
$33
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500