Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.15% first-year return on $154k initial cash invested.
-9.15%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$5,263
Rent
-$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,263 income − $6,437 expenses = $1,174 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,263
Total Expenses
$6,437
Mortgage P&I
60%
$3,176
Property Taxes
10%
$507
Home Insurance
4%
$227
HOA
0%
$0
Property Management
15%
$789
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,316