Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.68% first-year return on $169k initial cash invested.
-24.68%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$2,329
Rent
-$3,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $5,809 expenses = $3,480 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,329
Total Expenses
$5,809
Mortgage P&I
160%
$3,732
Property Taxes
30%
$708
Home Insurance
11%
$252
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582