Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.5% first-year return on $211k initial cash invested.
-17.5%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,176
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $7,248 expenses = $3,072 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,174
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$7,248
Mortgage P&I
109%
$4,553
Property Taxes
9%
$359
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044