Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.49% first-year return on $194k initial cash invested.
-16.49%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,518
Rent
-$2,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,518 income − $7,186 expenses = $2,668 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$7,186
Mortgage P&I
92%
$4,164
Property Taxes
13%
$594
Home Insurance
6%
$258
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130