Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $146k initial cash invested.
-20.24%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,645
Rent
-$2,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $5,115 expenses = $2,470 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,116
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,645
Total Expenses
$5,115
Mortgage P&I
113%
$2,986
Property Taxes
24%
$639
Home Insurance
8%
$220
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661