Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $190k initial cash invested.
-18.88%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$2,896
Rent
-$2,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $5,878 expenses = $2,982 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,169
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$5,878
Mortgage P&I
136%
$3,932
Property Taxes
9%
$268
Home Insurance
10%
$288
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724