Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $192k initial cash invested.
-17.36%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$4,279
Rent
-$2,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,279 income − $7,056 expenses = $2,777 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,285
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,279
Total Expenses
$7,056
Mortgage P&I
101%
$4,308
Property Taxes
9%
$397
Home Insurance
7%
$297
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070