Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.24% first-year return on $196k initial cash invested.
-24.24%
Cash On Cash
1.23%
Cap Rate
0.19
DSCR
$3,851
Rent
-$3,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $7,812 expenses = $3,961 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,480
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,851
Total Expenses
$7,812
Mortgage P&I
121%
$4,676
Property Taxes
25%
$981
Home Insurance
8%
$306
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963