Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.15% first-year return on $157k initial cash invested.
-25.15%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,247
Rent
-$3,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $5,538 expenses = $3,291 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,619
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$5,538
Mortgage P&I
147%
$3,303
Property Taxes
39%
$887
Home Insurance
11%
$243
HOA
1%
$26
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562