Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.38% first-year return on $185k initial cash invested.
-27.38%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$2,735
Rent
-$4,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $6,946 expenses = $4,211 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,735
Total Expenses
$6,946
Mortgage P&I
146%
$3,993
Property Taxes
29%
$805
Home Insurance
11%
$306
HOA
19%
$530
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684