Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $178k initial cash invested.
-21.74%
Cash On Cash
1.71%
Cap Rate
0.26
DSCR
$2,873
Rent
-$3,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,873 income − $6,104 expenses = $3,231 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$153k
Closing costs
1%
$7,637
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,873
Total Expenses
$6,104
Mortgage P&I
146%
$4,204
Property Taxes
8%
$222
Home Insurance
10%
$276
HOA
1%
$23
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718