Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.22% first-year return on $201k initial cash invested.
-8.22%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$6,960
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,960 income − $8,335 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,960
Total Expenses
$8,335
Mortgage P&I
61%
$4,266
Property Taxes
6%
$425
Home Insurance
4%
$304
HOA
0%
$0
Property Management
15%
$1,044
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,740