Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $186k initial cash invested.
-21%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,532
Rent
-$3,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $5,787 expenses = $3,255 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$5,787
Mortgage P&I
157%
$3,968
Property Taxes
12%
$295
Home Insurance
11%
$280
HOA
1%
$29
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633