Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.87% first-year return on $190k initial cash invested.
-20.87%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$3,794
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $7,096 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,184
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$7,096
Mortgage P&I
108%
$4,085
Property Taxes
14%
$525
Home Insurance
8%
$294
HOA
10%
$371
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948