Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.96% first-year return on $202k initial cash invested.
-24.96%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$3,784
Rent
-$4,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $7,980 expenses = $4,196 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$7,980
Mortgage P&I
112%
$4,246
Property Taxes
43%
$1,612
Home Insurance
8%
$306
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946