Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $148k initial cash invested.
-18.8%
Cash On Cash
2.32%
Cap Rate
0.35
DSCR
$3,299
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,299 income − $5,616 expenses = $2,317 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,299
Total Expenses
$5,616
Mortgage P&I
102%
$3,381
Property Taxes
12%
$397
Home Insurance
8%
$254
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825