Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.77% first-year return on $194k initial cash invested.
-22.77%
Cash On Cash
1.42%
Cap Rate
0.22
DSCR
$3,764
Rent
-$3,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $7,437 expenses = $3,673 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,359
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$7,437
Mortgage P&I
120%
$4,510
Property Taxes
22%
$825
Home Insurance
8%
$294
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941