Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $198k initial cash invested.
-13.33%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$4,909
Rent
-$2,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,909 income − $7,112 expenses = $2,203 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,909
Total Expenses
$7,112
Mortgage P&I
88%
$4,303
Property Taxes
3%
$153
Home Insurance
6%
$301
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,227