Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $224k initial cash invested.
-19.93%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$4,814
Rent
-$3,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $8,535 expenses = $3,721 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,809
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$8,535
Mortgage P&I
101%
$4,885
Property Taxes
18%
$860
Home Insurance
9%
$452
HOA
1%
$26
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204