Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.92% first-year return on $174k initial cash invested.
-21.92%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$2,197
Rent
-$3,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $5,384 expenses = $3,187 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,197
Total Expenses
$5,384
Mortgage P&I
171%
$3,759
Property Taxes
14%
$305
Home Insurance
12%
$262
HOA
0%
$3
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549