Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.67% first-year return on $208k initial cash invested.
-24.67%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,641
Rent
-$4,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $6,920 expenses = $4,279 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,054
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,641
Total Expenses
$6,920
Mortgage P&I
174%
$4,599
Property Taxes
28%
$738
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660