Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.46% first-year return on $167k initial cash invested.
-21.46%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,304
Rent
-$2,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $5,296 expenses = $2,992 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,109
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$5,296
Mortgage P&I
153%
$3,522
Property Taxes
18%
$406
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576