Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.63% first-year return on $165k initial cash invested.
-12.63%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$4,261
Rent
-$1,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,261 income − $5,994 expenses = $1,733 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,261
Total Expenses
$5,994
Mortgage P&I
78%
$3,316
Property Taxes
9%
$400
Home Insurance
5%
$234
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065