Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $177k initial cash invested.
-21.22%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,000
Rent
-$3,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $6,131 expenses = $3,131 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,575
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$6,131
Mortgage P&I
125%
$3,740
Property Taxes
23%
$689
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750