Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.06% first-year return on $179k initial cash invested.
-20.06%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$3,443
Rent
-$2,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,443 income − $6,428 expenses = $2,985 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,443
Total Expenses
$6,428
Mortgage P&I
107%
$3,695
Property Taxes
18%
$618
Home Insurance
8%
$262
HOA
6%
$200
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861