Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.47% first-year return on $149k initial cash invested.
-19.47%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,302
Rent
-$2,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $4,715 expenses = $2,413 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$4,715
Mortgage P&I
130%
$2,993
Property Taxes
17%
$402
Home Insurance
9%
$215
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576