Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $149k initial cash invested.
-13.73%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,761
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,761 income − $5,471 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,258
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,761
Total Expenses
$5,471
Mortgage P&I
84%
$3,157
Property Taxes
8%
$290
Home Insurance
6%
$220
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940