Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.32% first-year return on $168k initial cash invested.
-16.32%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,970
Rent
-$2,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $5,257 expenses = $2,287 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$5,257
Mortgage P&I
117%
$3,460
Property Taxes
4%
$121
Home Insurance
8%
$250
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742