Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $210k initial cash invested.
-18.51%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,322
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $7,563 expenses = $3,241 out of pocket
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$7,563
Mortgage P&I
106%
$4,583
Property Taxes
13%
$574
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080