Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $157k initial cash invested.
-21.65%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,160
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $5,985 expenses = $2,825 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$5,985
Mortgage P&I
102%
$3,219
Property Taxes
31%
$990
Home Insurance
7%
$231
HOA
1%
$29
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790