Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.02% first-year return on $187k initial cash invested.
-18.02%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$4,807
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,807 income − $7,619 expenses = $2,812 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,058
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,807
Total Expenses
$7,619
Mortgage P&I
86%
$4,113
Property Taxes
19%
$909
Home Insurance
6%
$290
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202