Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $152k initial cash invested.
-21.07%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,378
Rent
-$2,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $6,043 expenses = $2,665 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,370
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$6,043
Mortgage P&I
95%
$3,212
Property Taxes
29%
$987
Home Insurance
7%
$223
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844