Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.71% first-year return on $184k initial cash invested.
-22.71%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,266
Rent
-$3,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $5,742 expenses = $3,476 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,266
Total Expenses
$5,742
Mortgage P&I
177%
$4,018
Property Taxes
15%
$330
Home Insurance
14%
$306
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566