Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.63% first-year return on $179k initial cash invested.
-20.63%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$1,974
Rent
-$3,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $5,060 expenses = $3,086 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,974
Total Expenses
$5,060
Mortgage P&I
188%
$3,712
Property Taxes
7%
$131
Home Insurance
14%
$269
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494