Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.4% first-year return on $177k initial cash invested.
-13.4%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$4,141
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,141 income − $6,112 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,141
Total Expenses
$6,112
Mortgage P&I
91%
$3,749
Property Taxes
2%
$102
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035