Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $153k initial cash invested.
-11.62%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$3,945
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $5,425 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$5,425
Mortgage P&I
79%
$3,104
Property Taxes
5%
$202
Home Insurance
6%
$225
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986