Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.47% first-year return on $163k initial cash invested.
-16.47%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,900
Rent
-$2,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $6,144 expenses = $2,244 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$6,144
Mortgage P&I
89%
$3,457
Property Taxes
15%
$567
Home Insurance
6%
$248
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975