Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $164k initial cash invested.
-16.07%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$3,750
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $5,952 expenses = $2,202 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$5,952
Mortgage P&I
91%
$3,399
Property Taxes
14%
$509
Home Insurance
7%
$244
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938