Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $153k initial cash invested.
-20.52%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,117
Rent
-$2,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $5,738 expenses = $2,621 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,440
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$5,738
Mortgage P&I
103%
$3,216
Property Taxes
26%
$798
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779