Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $169k initial cash invested.
-16.77%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$3,278
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $5,636 expenses = $2,358 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
$3,278
Total Expenses
$5,636
Mortgage P&I
105%
$3,440
Property Taxes
11%
$360
Home Insurance
8%
$262
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820