Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $169k initial cash invested.
-21.9%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$3,017
Rent
-$3,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $6,099 expenses = $3,082 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,017
Total Expenses
$6,099
Mortgage P&I
122%
$3,671
Property Taxes
23%
$685
Home Insurance
8%
$256
HOA
1%
$38
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754