Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.12% first-year return on $169k initial cash invested.
-19.12%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$3,824
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $6,522 expenses = $2,698 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,824
Total Expenses
$6,522
Mortgage P&I
91%
$3,490
Property Taxes
22%
$835
Home Insurance
7%
$261
HOA
3%
$100
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956