Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $195k initial cash invested.
-16.74%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$5,204
Rent
-$2,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $7,919 expenses = $2,715 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,410
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$7,919
Mortgage P&I
83%
$4,324
Property Taxes
15%
$798
Home Insurance
6%
$299
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301