Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.75% first-year return on $202k initial cash invested.
-21.75%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$2,663
Rent
-$3,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $6,320 expenses = $3,657 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,663
Total Expenses
$6,320
Mortgage P&I
160%
$4,266
Property Taxes
15%
$400
Home Insurance
12%
$332
HOA
2%
$43
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666