Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $226k initial cash invested.
-24.9%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$3,479
Rent
-$4,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $8,178 expenses = $4,699 out of pocket
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$199k
Closing costs
1%
$9,927
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,479
Total Expenses
$8,178
Mortgage P&I
143%
$4,970
Property Taxes
22%
$768
Home Insurance
10%
$350
HOA
12%
$420
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870