Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $215k initial cash invested.
-25.3%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,278
Rent
-$4,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $6,819 expenses = $4,541 out of pocket
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,398
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$6,819
Mortgage P&I
204%
$4,654
Property Taxes
28%
$628
Home Insurance
15%
$341
HOA
4%
$102
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570