Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $206k initial cash invested.
-21.7%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,256
Rent
-$3,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $6,973 expenses = $3,717 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,932
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$6,973
Mortgage P&I
135%
$4,382
Property Taxes
22%
$705
Home Insurance
10%
$324
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814