Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $168k initial cash invested.
-20.69%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$1,780
Rent
-$2,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $4,675 expenses = $2,895 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,140
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,780
Total Expenses
$4,675
Mortgage P&I
194%
$3,447
Property Taxes
6%
$112
Home Insurance
15%
$262
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$445