Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.94% first-year return on $169k initial cash invested.
-7.94%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$5,737
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,737 income − $6,852 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,170
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,737
Total Expenses
$6,852
Mortgage P&I
62%
$3,550
Property Taxes
5%
$287
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$861
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,434