Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $226k initial cash invested.
-20.72%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,953
Rent
-$3,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,953 income − $6,854 expenses = $3,901 out of pocket
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,953
Total Expenses
$6,854
Mortgage P&I
169%
$4,979
Property Taxes
4%
$112
Home Insurance
12%
$346
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738