Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.95% first-year return on $188k initial cash invested.
-11.95%
Cash On Cash
3.25%
Cap Rate
0.57
DSCR
$5,127
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,127 income − $6,998 expenses = $1,871 out of pocket
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,088
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,127
Total Expenses
$6,998
Mortgage P&I
75%
$3,859
Property Taxes
8%
$389
Home Insurance
6%
$289
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282