Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.3% first-year return on $157k initial cash invested.
-29.3%
Cash On Cash
-0.93%
Cap Rate
-0.16
DSCR
$522
Rent
-$3,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$522 income − $4,364 expenses = $3,842 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%
$6,637
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$522
Total Expenses
$4,364
Mortgage P&I
634%
$3,307
Property Taxes
87%
$452
Home Insurance
45%
$234
HOA
23%
$121
Property Management
15%
$78
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$130