Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.47% first-year return on $208k initial cash invested.
-24.47%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,811
Rent
-$4,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $7,055 expenses = $4,244 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,054
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$7,055
Mortgage P&I
159%
$4,475
Property Taxes
33%
$934
Home Insurance
11%
$297
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703