Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.26% first-year return on $166k initial cash invested.
-23.26%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,007
Rent
-$3,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $5,220 expenses = $3,213 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$5,220
Mortgage P&I
172%
$3,457
Property Taxes
28%
$555
Home Insurance
12%
$245
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502