Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.6% first-year return on $206k initial cash invested.
-26.6%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,752
Rent
-$4,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $6,318 expenses = $4,566 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,752
Total Expenses
$6,318
Mortgage P&I
258%
$4,526
Property Taxes
24%
$428
Home Insurance
18%
$313
HOA
12%
$210
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438