Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $192k initial cash invested.
-16.16%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$4,886
Rent
-$2,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,886 income − $7,476 expenses = $2,590 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
$4,886
Total Expenses
$7,476
Mortgage P&I
84%
$4,101
Property Taxes
15%
$724
Home Insurance
6%
$297
HOA
0%
$9
Property Management
15%
$733
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,222