Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.05% first-year return on $208k initial cash invested.
-26.05%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$3,107
Rent
-$4,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,107 income − $7,630 expenses = $4,523 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,066
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,107
Total Expenses
$7,630
Mortgage P&I
159%
$4,931
Property Taxes
28%
$883
Home Insurance
10%
$325
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777