Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.05% first-year return on $185k initial cash invested.
-18.05%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,698
Rent
-$2,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $6,485 expenses = $2,787 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,964
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$6,485
Mortgage P&I
107%
$3,950
Property Taxes
12%
$449
Home Insurance
8%
$290
HOA
1%
$21
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924