Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $206k initial cash invested.
-18.3%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$4,094
Rent
-$3,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $7,240 expenses = $3,146 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$7,240
Mortgage P&I
106%
$4,357
Property Taxes
14%
$593
Home Insurance
8%
$324
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024