Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $161k initial cash invested.
-14.58%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,437
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,437 income − $5,391 expenses = $1,954 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,803
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,437
Total Expenses
$5,391
Mortgage P&I
98%
$3,383
Property Taxes
3%
$114
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859