Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.7% first-year return on $158k initial cash invested.
-23.7%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,819
Rent
-$3,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $5,936 expenses = $3,117 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,659
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,819
Total Expenses
$5,936
Mortgage P&I
118%
$3,317
Property Taxes
28%
$803
Home Insurance
7%
$210
HOA
9%
$252
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705