Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.57% first-year return on $171k initial cash invested.
-24.57%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,337
Rent
-$3,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $5,844 expenses = $3,507 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$5,844
Mortgage P&I
154%
$3,595
Property Taxes
35%
$822
Home Insurance
11%
$256
HOA
2%
$50
Property Management
15%
$351
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584