Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.55% first-year return on $225k initial cash invested.
-20.55%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,781
Rent
-$3,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,781 income − $8,641 expenses = $3,860 out of pocket
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,781
Total Expenses
$8,641
Mortgage P&I
104%
$4,980
Property Taxes
21%
$1,017
Home Insurance
7%
$350
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,195