Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $171k initial cash invested.
-21.17%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,688
Rent
-$3,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $5,697 expenses = $3,009 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$5,697
Mortgage P&I
134%
$3,595
Property Taxes
12%
$332
Home Insurance
10%
$262
HOA
8%
$217
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672