Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.74% first-year return on $213k initial cash invested.
-25.74%
Cash On Cash
1.07%
Cap Rate
0.16
DSCR
$3,420
Rent
-$4,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $7,990 expenses = $4,570 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,288
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$7,990
Mortgage P&I
154%
$5,264
Property Taxes
21%
$706
Home Insurance
8%
$280
HOA
3%
$98
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855