Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.09% first-year return on $171k initial cash invested.
-12.09%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$5,842
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,842 income − $7,564 expenses = $1,722 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,842
Total Expenses
$7,564
Mortgage P&I
62%
$3,610
Property Taxes
15%
$882
Home Insurance
5%
$268
HOA
0%
$0
Property Management
15%
$876
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,460