Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $178k initial cash invested.
-21.24%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$2,998
Rent
-$3,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $6,154 expenses = $3,156 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,635
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$6,154
Mortgage P&I
126%
$3,777
Property Taxes
22%
$667
Home Insurance
9%
$270
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750