Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.02% first-year return on $188k initial cash invested.
-18.02%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,511
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,511 income − $6,336 expenses = $2,825 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,103
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,511
Total Expenses
$6,336
Mortgage P&I
113%
$3,954
Property Taxes
11%
$399
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878