Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.38% first-year return on $154k initial cash invested.
-23.38%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$1,599
Rent
-$2,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,599 income − $4,594 expenses = $2,995 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,464
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,599
Total Expenses
$4,594
Mortgage P&I
200%
$3,192
Property Taxes
25%
$406
Home Insurance
14%
$228
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400