Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.07% first-year return on $181k initial cash invested.
-9.07%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$5,940
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,940 income − $7,306 expenses = $1,366 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,940
Total Expenses
$7,306
Mortgage P&I
65%
$3,877
Property Taxes
5%
$306
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$891
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,485