Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.34% first-year return on $162k initial cash invested.
-23.34%
Cash On Cash
1.44%
Cap Rate
0.21
DSCR
$2,132
Rent
-$3,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $5,280 expenses = $3,148 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$5,280
Mortgage P&I
182%
$3,885
Property Taxes
6%
$132
Home Insurance
11%
$240
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533