Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $167k initial cash invested.
-26.68%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$2,330
Rent
-$3,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $6,036 expenses = $3,706 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,081
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$6,036
Mortgage P&I
154%
$3,596
Property Taxes
46%
$1,075
Home Insurance
11%
$247
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582