Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.1% first-year return on $144k initial cash invested.
-22.1%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,352
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $5,004 expenses = $2,652 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$5,004
Mortgage P&I
132%
$3,110
Property Taxes
24%
$555
Home Insurance
9%
$210
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588