Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $199k initial cash invested.
-20.14%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,602
Rent
-$3,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $6,935 expenses = $3,333 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$6,935
Mortgage P&I
118%
$4,255
Property Taxes
12%
$419
Home Insurance
9%
$308
HOA
6%
$225
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900