Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.82% first-year return on $158k initial cash invested.
-25.82%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$1,956
Rent
-$3,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $5,363 expenses = $3,407 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,683
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$5,363
Mortgage P&I
175%
$3,425
Property Taxes
32%
$634
Home Insurance
12%
$238
HOA
7%
$128
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489