Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.48% first-year return on $203k initial cash invested.
-23.48%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,913
Rent
-$3,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $6,892 expenses = $3,979 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,913
Total Expenses
$6,892
Mortgage P&I
146%
$4,265
Property Taxes
31%
$913
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728