Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.18% first-year return on $161k initial cash invested.
-10.18%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$5,175
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $6,540 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,805
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,175
Total Expenses
$6,540
Mortgage P&I
65%
$3,360
Property Taxes
9%
$460
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294