Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.83% first-year return on $185k initial cash invested.
-14.83%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$4,616
Rent
-$2,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $6,906 expenses = $2,290 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$6,906
Mortgage P&I
85%
$3,915
Property Taxes
11%
$495
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154