Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.3% first-year return on $152k initial cash invested.
-26.3%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,262
Rent
-$3,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $5,604 expenses = $3,342 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,403
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$5,604
Mortgage P&I
154%
$3,494
Property Taxes
35%
$794
Home Insurance
10%
$231
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$566