Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.63% first-year return on $181k initial cash invested.
-20.63%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,363
Rent
-$3,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $6,478 expenses = $3,115 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,769
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$6,478
Mortgage P&I
116%
$3,901
Property Taxes
19%
$647
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841