Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $168k initial cash invested.
-17.89%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,455
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,455 income − $5,956 expenses = $2,501 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$137k
Closing costs
1%
$6,845
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,455
Total Expenses
$5,956
Mortgage P&I
98%
$3,402
Property Taxes
16%
$544
Home Insurance
6%
$219
HOA
4%
$133
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864