Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.58% first-year return on $166k initial cash invested.
-18.58%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,870
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $6,440 expenses = $2,570 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,046
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,870
Total Expenses
$6,440
Mortgage P&I
91%
$3,528
Property Taxes
21%
$797
Home Insurance
7%
$257
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968