Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.12% first-year return on $167k initial cash invested.
-21.12%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$2,738
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $5,669 expenses = $2,931 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$141k
Closing costs
1%
$7,072
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$5,669
Mortgage P&I
133%
$3,647
Property Taxes
17%
$453
Home Insurance
9%
$254
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684