Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.76% first-year return on $214k initial cash invested.
-18.76%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$3,846
Rent
-$3,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $7,195 expenses = $3,349 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$7,195
Mortgage P&I
119%
$4,563
Property Taxes
11%
$436
Home Insurance
9%
$332
HOA
0%
$17
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962