Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.6% first-year return on $206k initial cash invested.
-22.6%
Cash On Cash
1.52%
Cap Rate
0.23
DSCR
$3,458
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $7,337 expenses = $3,879 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$7,337
Mortgage P&I
141%
$4,876
Property Taxes
14%
$489
Home Insurance
9%
$313
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864