Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.58% first-year return on $222k initial cash invested.
-19.58%
Cash On Cash
2.46%
Cap Rate
0.37
DSCR
$6,034
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,034 income − $9,662 expenses = $3,628 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,034
Total Expenses
$9,662
Mortgage P&I
89%
$5,382
Property Taxes
17%
$1,037
Home Insurance
6%
$348
HOA
0%
$0
Property Management
15%
$905
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,508