Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $151k initial cash invested.
-18.84%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$2,789
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $5,165 expenses = $2,376 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$5,165
Mortgage P&I
115%
$3,207
Property Taxes
14%
$397
Home Insurance
8%
$222
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697