Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $162k initial cash invested.
-16.48%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$3,628
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $5,859 expenses = $2,231 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,878
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$5,859
Mortgage P&I
95%
$3,436
Property Taxes
11%
$389
Home Insurance
7%
$243
HOA
1%
$50
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907