Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.17% first-year return on $199k initial cash invested.
-8.17%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$6,573
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,573 income − $7,931 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,573
Total Expenses
$7,931
Mortgage P&I
66%
$4,323
Property Taxes
1%
$38
Home Insurance
5%
$315
HOA
2%
$100
Property Management
15%
$986
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,643