Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $177k initial cash invested.
-17.39%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,272
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $5,833 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,560
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$5,833
Mortgage P&I
115%
$3,759
Property Taxes
9%
$286
Home Insurance
7%
$217
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818