Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.79% first-year return on $197k initial cash invested.
-20.79%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,831
Rent
-$3,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $6,235 expenses = $3,404 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,831
Total Expenses
$6,235
Mortgage P&I
150%
$4,255
Property Taxes
11%
$323
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708