Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $156k initial cash invested.
-20.97%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$3,771
Rent
-$2,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $6,504 expenses = $2,733 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,592
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$6,504
Mortgage P&I
88%
$3,327
Property Taxes
28%
$1,058
Home Insurance
8%
$308
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943