Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.58% first-year return on $169k initial cash invested.
-15.58%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,599
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $5,790 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,599
Total Expenses
$5,790
Mortgage P&I
96%
$3,440
Property Taxes
10%
$360
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900