Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $144k initial cash invested.
-17.64%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,475
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $5,587 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,475
Total Expenses
$5,587
Mortgage P&I
84%
$2,934
Property Taxes
22%
$770
Home Insurance
6%
$215
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869