Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.06% first-year return on $185k initial cash invested.
-20.06%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$3,854
Rent
-$3,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $6,939 expenses = $3,085 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,854
Total Expenses
$6,939
Mortgage P&I
107%
$4,110
Property Taxes
18%
$699
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964