Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.12% first-year return on $184k initial cash invested.
-26.12%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$1,462
Rent
-$3,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,462 income − $5,461 expenses = $3,999 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,893
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,462
Total Expenses
$5,461
Mortgage P&I
298%
$4,361
Property Taxes
12%
$174
Home Insurance
15%
$225
HOA
0%
$0
Property Management
15%
$219
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$366