Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.99% first-year return on $169k initial cash invested.
-21.99%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,458
Rent
-$3,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $6,561 expenses = $3,103 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$6,561
Mortgage P&I
105%
$3,617
Property Taxes
22%
$746
Home Insurance
7%
$259
HOA
8%
$280
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864