Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.99% first-year return on $183k initial cash invested.
-21.99%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,910
Rent
-$3,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $6,258 expenses = $3,348 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
$2,910
Total Expenses
$6,258
Mortgage P&I
134%
$3,891
Property Taxes
24%
$700
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728