Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.28% first-year return on $158k initial cash invested.
-18.28%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$3,389
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,389 income − $5,801 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,389
Total Expenses
$5,801
Mortgage P&I
98%
$3,308
Property Taxes
18%
$621
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847