Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.76% first-year return on $215k initial cash invested.
-8.76%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$8,012
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,012 income − $9,582 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,012
Total Expenses
$9,582
Mortgage P&I
59%
$4,694
Property Taxes
9%
$711
Home Insurance
4%
$332
HOA
0%
$0
Property Management
15%
$1,202
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$2,003