Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.26% first-year return on $183k initial cash invested.
-28.26%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$3,095
Rent
-$4,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,095 income − $7,394 expenses = $4,299 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,836
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$7,394
Mortgage P&I
130%
$4,008
Property Taxes
52%
$1,621
Home Insurance
9%
$279
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774