Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $176k initial cash invested.
-18.62%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$3,436
Rent
-$2,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $6,173 expenses = $2,737 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$6,173
Mortgage P&I
112%
$3,849
Property Taxes
11%
$386
Home Insurance
8%
$280
HOA
0%
$10
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859