Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $204k initial cash invested.
-23.4%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$2,735
Rent
-$3,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $6,710 expenses = $3,975 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,851
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,735
Total Expenses
$6,710
Mortgage P&I
165%
$4,518
Property Taxes
21%
$565
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684