Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.79% first-year return on $206k initial cash invested.
-23.79%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$2,360
Rent
-$4,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $6,452 expenses = $4,092 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$6,452
Mortgage P&I
193%
$4,565
Property Taxes
19%
$441
Home Insurance
13%
$314
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590