Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.5% first-year return on $218k initial cash invested.
-26.5%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$1,984
Rent
-$4,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $6,808 expenses = $4,824 out of pocket
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,544
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,984
Total Expenses
$6,808
Mortgage P&I
247%
$4,905
Property Taxes
31%
$606
Home Insurance
17%
$345
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496