Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $154k initial cash invested.
-18.46%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,102
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $5,476 expenses = $2,374 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$5,476
Mortgage P&I
105%
$3,260
Property Taxes
16%
$500
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776