Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.2% first-year return on $196k initial cash invested.
-30.2%
Cash On Cash
-0.73%
Cap Rate
-0.12
DSCR
$2,341
Rent
-$4,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $7,284 expenses = $4,943 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,496
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,341
Total Expenses
$7,284
Mortgage P&I
185%
$4,330
Property Taxes
46%
$1,074
Home Insurance
13%
$301
HOA
19%
$455
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585