Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.82% first-year return on $155k initial cash invested.
-12.82%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$4,973
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,973 income − $6,631 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,535
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,973
Total Expenses
$6,631
Mortgage P&I
68%
$3,371
Property Taxes
13%
$642
Home Insurance
5%
$231
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,243