Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $157k initial cash invested.
-16.64%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,971
Rent
-$2,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,971 income − $5,148 expenses = $2,177 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,618
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,971
Total Expenses
$5,148
Mortgage P&I
113%
$3,359
Property Taxes
4%
$117
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743