Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.32% first-year return on $201k initial cash invested.
-10.32%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$6,548
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,548 income − $8,273 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,548
Total Expenses
$8,273
Mortgage P&I
66%
$4,314
Property Taxes
6%
$363
Home Insurance
7%
$453
HOA
0%
$0
Property Management
15%
$982
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,637