Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.2% first-year return on $192k initial cash invested.
-20.2%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$3,877
Rent
-$3,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $7,100 expenses = $3,223 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,262
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,877
Total Expenses
$7,100
Mortgage P&I
104%
$4,027
Property Taxes
19%
$737
Home Insurance
8%
$315
HOA
4%
$160
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969