Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $157k initial cash invested.
-11.74%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$5,021
Rent
-$1,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,021 income − $6,555 expenses = $1,534 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$126k
Closing costs
1%
$6,323
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,021
Total Expenses
$6,555
Mortgage P&I
62%
$3,093
Property Taxes
17%
$831
Home Insurance
4%
$221
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,255