Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.28% first-year return on $201k initial cash invested.
-12.28%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$5,666
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,666 income − $7,719 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,699
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,666
Total Expenses
$7,719
Mortgage P&I
77%
$4,341
Property Taxes
6%
$354
Home Insurance
5%
$304
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,416