Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $192k initial cash invested.
-13.24%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$5,788
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,788 income − $7,910 expenses = $2,122 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%
$8,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,788
Total Expenses
$7,910
Mortgage P&I
71%
$4,101
Property Taxes
13%
$724
Home Insurance
5%
$297
HOA
0%
$9
Property Management
15%
$868
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,447