Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.03% first-year return on $171k initial cash invested.
-7.03%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$6,184
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,184 income − $7,186 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,184
Total Expenses
$7,186
Mortgage P&I
60%
$3,686
Property Taxes
4%
$270
Home Insurance
4%
$262
HOA
0%
$0
Property Management
15%
$928
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,546