Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $164k initial cash invested.
-19.18%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$3,300
Rent
-$2,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $5,921 expenses = $2,621 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,952
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$5,921
Mortgage P&I
108%
$3,571
Property Taxes
13%
$425
Home Insurance
8%
$261
HOA
2%
$80
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825