Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.37% first-year return on $157k initial cash invested.
-10.37%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$4,812
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $6,172 expenses = $1,360 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,635
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$6,172
Mortgage P&I
69%
$3,315
Property Taxes
7%
$321
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,203