Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.64% first-year return on $144k initial cash invested.
-21.64%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,254
Rent
-$2,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $4,849 expenses = $2,595 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$126k
Closing costs
1%
$6,280
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,254
Total Expenses
$4,849
Mortgage P&I
134%
$3,021
Property Taxes
23%
$526
Home Insurance
10%
$220
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564