Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $195k initial cash invested.
-22.47%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,076
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $6,729 expenses = $3,653 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$6,729
Mortgage P&I
138%
$4,259
Property Taxes
23%
$700
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769