Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $163k initial cash invested.
-18.64%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,717
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $6,257 expenses = $2,540 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,928
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$6,257
Mortgage P&I
96%
$3,551
Property Taxes
18%
$678
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929