Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.79% first-year return on $178k initial cash invested.
-20.79%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$2,166
Rent
-$3,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $5,249 expenses = $3,083 out of pocket
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,616
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$5,249
Mortgage P&I
176%
$3,802
Property Taxes
7%
$144
Home Insurance
12%
$262
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542