Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17% first-year return on $145k initial cash invested.
-17%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$4,183
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,183 income − $6,231 expenses = $2,048 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,027
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,183
Total Expenses
$6,231
Mortgage P&I
74%
$3,103
Property Taxes
22%
$907
Home Insurance
5%
$214
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046