Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.41% first-year return on $166k initial cash invested.
-15.41%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$3,904
Rent
-$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,904 income − $6,040 expenses = $2,136 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,063
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$6,040
Mortgage P&I
89%
$3,461
Property Taxes
12%
$451
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976