Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.87% first-year return on $169k initial cash invested.
-25.87%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,964
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $5,612 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$5,612
Mortgage P&I
189%
$3,714
Property Taxes
36%
$702
Home Insurance
13%
$252
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491