Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $189k initial cash invested.
-22.93%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$1,865
Rent
-$3,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $5,477 expenses = $3,612 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,145
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,865
Total Expenses
$5,477
Mortgage P&I
217%
$4,053
Property Taxes
13%
$234
Home Insurance
16%
$294
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466