Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $154k initial cash invested.
-13.82%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$4,527
Rent
-$1,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,527 income − $6,297 expenses = $1,770 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,460
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,527
Total Expenses
$6,297
Mortgage P&I
72%
$3,262
Property Taxes
14%
$634
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132