Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.42% first-year return on $149k initial cash invested.
-19.42%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$3,616
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $6,028 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,241
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$6,028
Mortgage P&I
94%
$3,402
Property Taxes
18%
$662
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904