Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.61% first-year return on $199k initial cash invested.
-23.61%
Cash On Cash
0.5%
Cap Rate
0.09
DSCR
$2,806
Rent
-$3,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $6,713 expenses = $3,907 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$6,713
Mortgage P&I
148%
$4,151
Property Taxes
19%
$544
Home Insurance
11%
$308
HOA
13%
$363
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702