Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.86% first-year return on $173k initial cash invested.
-22.86%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,764
Rent
-$3,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $6,056 expenses = $3,292 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$6,056
Mortgage P&I
133%
$3,688
Property Taxes
28%
$778
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691