Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $182k initial cash invested.
-21.34%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$3,022
Rent
-$3,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $6,266 expenses = $3,244 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,829
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$6,266
Mortgage P&I
131%
$3,950
Property Taxes
18%
$533
Home Insurance
11%
$332
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756