Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.81% first-year return on $163k initial cash invested.
-14.81%
Cash On Cash
3.55%
Cap Rate
0.53
DSCR
$5,666
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,666 income − $7,677 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,666
Total Expenses
$7,677
Mortgage P&I
67%
$3,823
Property Taxes
11%
$640
Home Insurance
4%
$244
HOA
4%
$250
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,416