Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.16% first-year return on $153k initial cash invested.
-20.16%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$3,044
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $5,612 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,421
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$5,612
Mortgage P&I
103%
$3,129
Property Taxes
26%
$792
Home Insurance
7%
$225
HOA
0%
$4
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761