Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.56% first-year return on $147k initial cash invested.
-18.56%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,604
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $4,872 expenses = $2,268 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,125
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$4,872
Mortgage P&I
116%
$3,020
Property Taxes
14%
$374
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651