Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.97% first-year return on $204k initial cash invested.
-5.97%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$8,589
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,589 income − $9,603 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$171k
Closing costs
1%
$8,560
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,589
Total Expenses
$9,603
Mortgage P&I
50%
$4,304
Property Taxes
10%
$876
Home Insurance
3%
$300
HOA
0%
$0
Property Management
15%
$1,288
CapEx
4%
$344
Vacancy
0%
$0
Maintenance
4%
$344
Other
25%
$2,147