Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $193k initial cash invested.
-17.8%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$3,710
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $6,573 expenses = $2,863 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,334
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$6,573
Mortgage P&I
110%
$4,096
Property Taxes
9%
$321
Home Insurance
8%
$298
HOA
2%
$78
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928