Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $202k initial cash invested.
-21.02%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$4,834
Rent
-$3,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,834 income − $8,373 expenses = $3,539 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,834
Total Expenses
$8,373
Mortgage P&I
91%
$4,380
Property Taxes
28%
$1,364
Home Insurance
6%
$310
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208