Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.5% first-year return on $186k initial cash invested.
-26.5%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$2,327
Rent
-$4,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $6,435 expenses = $4,108 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,002
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,327
Total Expenses
$6,435
Mortgage P&I
172%
$4,006
Property Taxes
34%
$790
Home Insurance
12%
$285
HOA
10%
$237
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582