Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.31% first-year return on $214k initial cash invested.
-22.31%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,746
Rent
-$3,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $6,728 expenses = $3,982 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$6,728
Mortgage P&I
174%
$4,766
Property Taxes
11%
$296
Home Insurance
13%
$348
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686