Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.98% first-year return on $166k initial cash invested.
-21.98%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,602
Rent
-$3,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $6,637 expenses = $3,035 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,033
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$6,637
Mortgage P&I
97%
$3,494
Property Taxes
23%
$835
Home Insurance
7%
$254
HOA
9%
$326
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900