Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $198k initial cash invested.
-19.13%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,370
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $6,530 expenses = $3,160 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,580
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$6,530
Mortgage P&I
124%
$4,193
Property Taxes
12%
$419
Home Insurance
9%
$300
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842