Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.36% first-year return on $188k initial cash invested.
-21.36%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$4,300
Rent
-$3,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,300 income − $7,646 expenses = $3,346 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,096
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,300
Total Expenses
$7,646
Mortgage P&I
94%
$4,034
Property Taxes
24%
$1,036
Home Insurance
7%
$285
HOA
5%
$227
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,075