Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.72% first-year return on $151k initial cash invested.
-15.72%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,569
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,569 income − $5,547 expenses = $1,978 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,334
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,569
Total Expenses
$5,547
Mortgage P&I
90%
$3,200
Property Taxes
10%
$350
Home Insurance
6%
$226
HOA
2%
$58
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892