Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.04% first-year return on $166k initial cash invested.
-22.04%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,412
Rent
-$3,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $5,457 expenses = $3,045 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$5,457
Mortgage P&I
148%
$3,567
Property Taxes
15%
$363
Home Insurance
10%
$250
HOA
5%
$120
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603