Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.06% first-year return on $159k initial cash invested.
-24.06%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$2,799
Rent
-$3,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $5,984 expenses = $3,185 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,708
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$5,984
Mortgage P&I
121%
$3,395
Property Taxes
36%
$1,000
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700