Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.68% first-year return on $194k initial cash invested.
-23.68%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$2,535
Rent
-$3,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $6,360 expenses = $3,825 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,375
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$6,360
Mortgage P&I
173%
$4,397
Property Taxes
18%
$449
Home Insurance
12%
$298
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634