Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $210k initial cash invested.
-13.33%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$5,511
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,511 income − $7,841 expenses = $2,330 out of pocket
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,133
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,511
Total Expenses
$7,841
Mortgage P&I
80%
$4,433
Property Taxes
4%
$199
Home Insurance
6%
$332
HOA
4%
$232
Property Management
15%
$827
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,378