Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $167k initial cash invested.
-17.96%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,040
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $5,543 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,108
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$5,543
Mortgage P&I
117%
$3,555
Property Taxes
9%
$278
Home Insurance
8%
$250
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760