Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.59% first-year return on $184k initial cash invested.
-25.59%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$1,381
Rent
-$3,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,381 income − $5,305 expenses = $3,924 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,906
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,381
Total Expenses
$5,305
Mortgage P&I
282%
$3,889
Property Taxes
34%
$474
Home Insurance
20%
$280
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$345