Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $164k initial cash invested.
-16.26%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$4,388
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $6,613 expenses = $2,225 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,960
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$6,613
Mortgage P&I
79%
$3,453
Property Taxes
15%
$645
Home Insurance
6%
$254
HOA
4%
$154
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097