Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.59% first-year return on $179k initial cash invested.
-18.59%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,212
Rent
-$2,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $5,977 expenses = $2,765 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,644
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$5,977
Mortgage P&I
117%
$3,763
Property Taxes
10%
$328
Home Insurance
9%
$278
HOA
2%
$67
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803