Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $149k initial cash invested.
-19.19%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,300
Rent
-$2,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $4,679 expenses = $2,379 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,227
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$4,679
Mortgage P&I
136%
$3,123
Property Taxes
10%
$220
Home Insurance
10%
$228
HOA
0%
$4
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575