Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.89% first-year return on $151k initial cash invested.
-24.89%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$1,669
Rent
-$3,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,669 income − $4,807 expenses = $3,138 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,669
Total Expenses
$4,807
Mortgage P&I
190%
$3,178
Property Taxes
36%
$600
Home Insurance
14%
$228
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417