Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.3% first-year return on $207k initial cash invested.
-15.3%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$6,312
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,312 income − $8,951 expenses = $2,639 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,312
Total Expenses
$8,951
Mortgage P&I
75%
$4,729
Property Taxes
14%
$878
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$947
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,578