Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $213k initial cash invested.
-16.92%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$5,222
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $8,230 expenses = $3,008 out of pocket
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,222
Total Expenses
$8,230
Mortgage P&I
89%
$4,641
Property Taxes
14%
$756
Home Insurance
6%
$326
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306