Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.02% first-year return on $174k initial cash invested.
-25.02%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,749
Rent
-$3,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $5,379 expenses = $3,630 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,749
Total Expenses
$5,379
Mortgage P&I
218%
$3,818
Property Taxes
26%
$460
Home Insurance
15%
$262
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$437