Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $178k initial cash invested.
-22.88%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,970
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $6,360 expenses = $3,390 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$6,360
Mortgage P&I
131%
$3,901
Property Taxes
25%
$753
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742