Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $183k initial cash invested.
-16.44%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,538
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,538 income − $7,041 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,842
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,538
Total Expenses
$7,041
Mortgage P&I
86%
$3,891
Property Taxes
15%
$700
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,134