Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $188k initial cash invested.
-23.27%
Cash On Cash
1.38%
Cap Rate
0.21
DSCR
$3,725
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,725 income − $7,373 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,725
Total Expenses
$7,373
Mortgage P&I
119%
$4,430
Property Taxes
21%
$770
Home Insurance
8%
$284
HOA
3%
$101
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931