Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.76% first-year return on $169k initial cash invested.
-27.76%
Cash On Cash
-0.51%
Cap Rate
-0.09
DSCR
$1,011
Rent
-$3,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,011 income − $4,929 expenses = $3,918 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,011
Total Expenses
$4,929
Mortgage P&I
354%
$3,574
Property Taxes
61%
$614
Home Insurance
25%
$256
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$253