Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.9% first-year return on $191k initial cash invested.
-13.9%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$4,756
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $6,968 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$6,968
Mortgage P&I
87%
$4,116
Property Taxes
6%
$269
Home Insurance
6%
$301
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189