Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.93% first-year return on $185k initial cash invested.
-21.93%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$3,456
Rent
-$3,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $6,836 expenses = $3,380 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,456
Total Expenses
$6,836
Mortgage P&I
114%
$3,936
Property Taxes
28%
$973
Home Insurance
8%
$269
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864