Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $201k initial cash invested.
-22.16%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,681
Rent
-$3,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $7,385 expenses = $3,704 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,694
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$7,385
Mortgage P&I
119%
$4,388
Property Taxes
23%
$860
Home Insurance
8%
$293
HOA
2%
$78
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920