Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.8% first-year return on $146k initial cash invested.
-20.8%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,141
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $4,674 expenses = $2,533 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,141
Total Expenses
$4,674
Mortgage P&I
141%
$3,023
Property Taxes
19%
$409
Home Insurance
10%
$214
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535