Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $189k initial cash invested.
-4.66%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$7,468
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,468 income − $8,201 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,129
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,468
Total Expenses
$8,201
Mortgage P&I
56%
$4,153
Property Taxes
2%
$165
Home Insurance
4%
$298
HOA
0%
$0
Property Management
15%
$1,120
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,867