Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.92% first-year return on $169k initial cash invested.
-20.92%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$3,056
Rent
-$2,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $6,010 expenses = $2,954 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%
$7,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$6,010
Mortgage P&I
117%
$3,569
Property Taxes
23%
$690
Home Insurance
9%
$285
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764