Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $144k initial cash invested.
-20.77%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$3,165
Rent
-$2,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $5,664 expenses = $2,499 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,019
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$5,664
Mortgage P&I
96%
$3,032
Property Taxes
28%
$876
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791