Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.41% first-year return on $197k initial cash invested.
-14.41%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$6,365
Rent
-$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,365 income − $8,732 expenses = $2,367 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,365
Total Expenses
$8,732
Mortgage P&I
67%
$4,235
Property Taxes
11%
$709
Home Insurance
5%
$308
HOA
7%
$424
Property Management
15%
$955
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,591