Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $162k initial cash invested.
-20.7%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$3,474
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $6,270 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$6,270
Mortgage P&I
100%
$3,472
Property Taxes
26%
$886
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868