Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.81% first-year return on $199k initial cash invested.
-26.81%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,126
Rent
-$4,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,126 income − $5,563 expenses = $4,437 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
$1,126
Total Expenses
$5,563
Mortgage P&I
402%
$4,527
Property Taxes
17%
$194
Home Insurance
27%
$301
HOA
0%
$0
Property Management
15%
$169
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$282