Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.93% first-year return on $219k initial cash invested.
-17.93%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,839
Rent
-$3,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $8,118 expenses = $3,279 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,594
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$8,118
Mortgage P&I
98%
$4,755
Property Taxes
12%
$589
Home Insurance
7%
$343
HOA
2%
$107
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210