Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.65% first-year return on $217k initial cash invested.
-22.65%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,053
Rent
-$4,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,053 income − $7,159 expenses = $4,106 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,053
Total Expenses
$7,159
Mortgage P&I
155%
$4,737
Property Taxes
20%
$625
Home Insurance
11%
$332
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763