Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.69% first-year return on $184k initial cash invested.
-9.69%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$5,573
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,573 income − $7,057 expenses = $1,484 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,573
Total Expenses
$7,057
Mortgage P&I
70%
$3,888
Property Taxes
4%
$218
Home Insurance
5%
$276
HOA
0%
$0
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,393