Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.75% first-year return on $193k initial cash invested.
-15.75%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$6,100
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,100 income − $8,637 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,100
Total Expenses
$8,637
Mortgage P&I
69%
$4,233
Property Taxes
19%
$1,184
Home Insurance
5%
$292
HOA
0%
$0
Property Management
15%
$915
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,525