Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.03% first-year return on $159k initial cash invested.
-21.03%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$2,912
Rent
-$2,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $5,697 expenses = $2,785 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,709
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$5,697
Mortgage P&I
118%
$3,424
Property Taxes
22%
$626
Home Insurance
8%
$245
HOA
0%
$5
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728