Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.62% first-year return on $199k initial cash invested.
-26.62%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,188
Rent
-$4,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,188 income − $5,593 expenses = $4,405 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,188
Total Expenses
$5,593
Mortgage P&I
381%
$4,527
Property Taxes
16%
$194
Home Insurance
25%
$301
HOA
0%
$0
Property Management
15%
$178
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$297