Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.39% first-year return on $155k initial cash invested.
-16.39%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,368
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $5,489 expenses = $2,121 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,539
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$5,489
Mortgage P&I
95%
$3,216
Property Taxes
13%
$422
Home Insurance
7%
$234
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842