Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.13% first-year return on $203k initial cash invested.
-21.13%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,804
Rent
-$3,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $6,384 expenses = $3,580 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$6,384
Mortgage P&I
157%
$4,394
Property Taxes
11%
$320
Home Insurance
12%
$324
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701