Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $219k initial cash invested.
-18.84%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,247
Rent
-$3,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,247 income − $7,690 expenses = $3,443 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,586
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,247
Total Expenses
$7,690
Mortgage P&I
113%
$4,784
Property Taxes
7%
$316
Home Insurance
8%
$346
HOA
5%
$205
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062