Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $164k initial cash invested.
-16.84%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,453
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $5,756 expenses = $2,303 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,453
Total Expenses
$5,756
Mortgage P&I
94%
$3,239
Property Taxes
18%
$623
Home Insurance
7%
$233
HOA
0%
$4
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863