Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $188k initial cash invested.
-16.87%
Cash On Cash
2.12%
Cap Rate
0.37
DSCR
$4,001
Rent
-$2,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,001 income − $6,644 expenses = $2,643 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,001
Total Expenses
$6,644
Mortgage P&I
98%
$3,914
Property Taxes
13%
$520
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000