Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.96% first-year return on $205k initial cash invested.
-7.96%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$7,089
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,089 income − $8,446 expenses = $1,357 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,089
Total Expenses
$8,446
Mortgage P&I
61%
$4,291
Property Taxes
6%
$437
Home Insurance
4%
$315
HOA
0%
$0
Property Management
15%
$1,063
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,772