Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $173k initial cash invested.
-21.65%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$2,357
Rent
-$3,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $5,480 expenses = $3,123 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,386
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,357
Total Expenses
$5,480
Mortgage P&I
159%
$3,757
Property Taxes
14%
$330
Home Insurance
11%
$262
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589