Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.13% first-year return on $155k initial cash invested.
-17.13%
Cash On Cash
2.77%
Cap Rate
0.42
DSCR
$3,464
Rent
-$2,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $5,669 expenses = $2,205 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$5,669
Mortgage P&I
103%
$3,569
Property Taxes
6%
$208
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866