Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $184k initial cash invested.
-17.64%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,908
Rent
-$2,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $6,608 expenses = $2,700 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,889
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$6,608
Mortgage P&I
101%
$3,938
Property Taxes
13%
$506
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977