Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.58% first-year return on $186k initial cash invested.
-11.58%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$5,117
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,117 income − $6,912 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,117
Total Expenses
$6,912
Mortgage P&I
79%
$4,067
Property Taxes
2%
$108
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,279