Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.57% first-year return on $192k initial cash invested.
-6.57%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$7,512
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,512 income − $8,565 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,298
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,512
Total Expenses
$8,565
Mortgage P&I
55%
$4,111
Property Taxes
6%
$468
Home Insurance
4%
$298
HOA
1%
$83
Property Management
15%
$1,127
CapEx
4%
$300
Vacancy
0%
$0
Maintenance
4%
$300
Other
25%
$1,878