Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $171k initial cash invested.
-23.89%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,438
Rent
-$3,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $5,834 expenses = $3,396 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$5,834
Mortgage P&I
150%
$3,647
Property Taxes
14%
$338
Home Insurance
11%
$262
HOA
17%
$415
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610