Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.51% first-year return on $223k initial cash invested.
-11.51%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$7,047
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,047 income − $9,185 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,756
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,047
Total Expenses
$9,185
Mortgage P&I
68%
$4,793
Property Taxes
9%
$662
Home Insurance
5%
$347
HOA
0%
$0
Property Management
15%
$1,057
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,762