Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.93% first-year return on $169k initial cash invested.
-15.93%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,404
Rent
-$2,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $5,650 expenses = $2,246 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,404
Total Expenses
$5,650
Mortgage P&I
103%
$3,508
Property Taxes
6%
$202
Home Insurance
7%
$252
HOA
2%
$54
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851