Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.11% first-year return on $151k initial cash invested.
-19.11%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,538
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $4,946 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$4,946
Mortgage P&I
126%
$3,209
Property Taxes
10%
$256
Home Insurance
10%
$262
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$634