Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.86% first-year return on $222k initial cash invested.
-20.86%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$4,225
Rent
-$3,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,225 income − $8,090 expenses = $3,865 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,730
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,225
Total Expenses
$8,090
Mortgage P&I
115%
$4,849
Property Taxes
22%
$909
Home Insurance
7%
$304
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056