Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $163k initial cash invested.
-16.95%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,497
Rent
-$2,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,497 income − $5,805 expenses = $2,308 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,497
Total Expenses
$5,805
Mortgage P&I
95%
$3,334
Property Taxes
15%
$540
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874