Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.7% first-year return on $192k initial cash invested.
-28.7%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$734
Rent
-$4,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$734 income − $5,314 expenses = $4,580 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$734
Total Expenses
$5,314
Mortgage P&I
559%
$4,105
Property Taxes
77%
$567
Home Insurance
40%
$290
HOA
0%
$0
Property Management
15%
$110
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$184