Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.44% first-year return on $182k initial cash invested.
-18.44%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$4,376
Rent
-$2,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $7,175 expenses = $2,799 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,376
Total Expenses
$7,175
Mortgage P&I
91%
$3,961
Property Taxes
11%
$499
Home Insurance
7%
$300
HOA
7%
$315
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094