Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.65% first-year return on $204k initial cash invested.
-16.65%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$4,290
Rent
-$2,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $7,126 expenses = $2,836 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,290
Total Expenses
$7,126
Mortgage P&I
105%
$4,497
Property Taxes
6%
$249
Home Insurance
7%
$320
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072