Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.24% first-year return on $184k initial cash invested.
-19.24%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,943
Rent
-$2,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $5,890 expenses = $2,947 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,895
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$5,890
Mortgage P&I
135%
$3,972
Property Taxes
8%
$229
Home Insurance
9%
$276
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736