Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.26% first-year return on $176k initial cash invested.
-21.26%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,746
Rent
-$3,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $5,871 expenses = $3,125 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$5,871
Mortgage P&I
135%
$3,715
Property Taxes
18%
$489
Home Insurance
10%
$275
HOA
3%
$74
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686