Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.86% first-year return on $171k initial cash invested.
-20.86%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,227
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $6,202 expenses = $2,975 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,292
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,227
Total Expenses
$6,202
Mortgage P&I
113%
$3,636
Property Taxes
24%
$765
Home Insurance
8%
$252
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807