Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $178k initial cash invested.
-26.11%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$1,785
Rent
-$3,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $5,649 expenses = $3,864 out of pocket
Investment Breakdown
|
Purchase Price
$760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,785
Total Expenses
$5,649
Mortgage P&I
216%
$3,847
Property Taxes
38%
$675
Home Insurance
15%
$271
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446