Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.51% first-year return on $195k initial cash invested.
-26.51%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,241
Rent
-$4,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $6,546 expenses = $4,305 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$6,546
Mortgage P&I
198%
$4,430
Property Taxes
26%
$585
Home Insurance
20%
$455
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560