Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $207k initial cash invested.
-16.79%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$5,014
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $7,910 expenses = $2,896 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$7,910
Mortgage P&I
91%
$4,570
Property Taxes
12%
$617
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254