Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.79% first-year return on $166k initial cash invested.
-21.79%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$3,170
Rent
-$3,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $6,190 expenses = $3,020 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,064
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$6,190
Mortgage P&I
115%
$3,641
Property Taxes
23%
$732
Home Insurance
8%
$256
HOA
1%
$39
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792