Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.63% first-year return on $186k initial cash invested.
-17.63%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,339
Rent
-$2,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $6,069 expenses = $2,730 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$6,069
Mortgage P&I
120%
$4,009
Property Taxes
5%
$176
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835