Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $173k initial cash invested.
-22.16%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,886
Rent
-$3,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $6,075 expenses = $3,189 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$6,075
Mortgage P&I
127%
$3,662
Property Taxes
13%
$365
Home Insurance
9%
$263
HOA
14%
$400
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722