Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.66% first-year return on $157k initial cash invested.
-13.66%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,566
Rent
-$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $5,358 expenses = $1,792 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,639
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$5,358
Mortgage P&I
91%
$3,244
Property Taxes
4%
$156
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892