Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.34% first-year return on $162k initial cash invested.
-22.34%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$3,104
Rent
-$3,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $6,127 expenses = $3,023 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,875
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$6,127
Mortgage P&I
110%
$3,413
Property Taxes
32%
$979
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776