Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.77% first-year return on $206k initial cash invested.
-10.77%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$6,326
Rent
-$1,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,326 income − $8,174 expenses = $1,848 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,326
Total Expenses
$8,174
Mortgage P&I
71%
$4,486
Property Taxes
5%
$338
Home Insurance
5%
$313
HOA
0%
$0
Property Management
15%
$949
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,582