Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.95% first-year return on $227k initial cash invested.
-23.95%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$4,336
Rent
-$4,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $8,865 expenses = $4,529 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$8,865
Mortgage P&I
113%
$4,905
Property Taxes
35%
$1,532
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084