Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.92% first-year return on $198k initial cash invested.
-20.92%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,979
Rent
-$3,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $6,436 expenses = $3,457 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,585
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$6,436
Mortgage P&I
142%
$4,238
Property Taxes
16%
$468
Home Insurance
10%
$300
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745