Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.2% first-year return on $194k initial cash invested.
-10.2%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$5,486
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,486 income − $7,137 expenses = $1,651 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,486
Total Expenses
$7,137
Mortgage P&I
74%
$4,073
Property Taxes
3%
$137
Home Insurance
5%
$294
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,372