Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $199k initial cash invested.
-14.53%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$4,736
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $7,143 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,609
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$7,143
Mortgage P&I
90%
$4,245
Property Taxes
5%
$222
Home Insurance
7%
$310
HOA
2%
$94
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184