Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.76% first-year return on $155k initial cash invested.
-16.76%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$4,005
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $6,170 expenses = $2,165 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,526
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,005
Total Expenses
$6,170
Mortgage P&I
82%
$3,303
Property Taxes
16%
$639
Home Insurance
6%
$229
HOA
2%
$77
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001