Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.49% first-year return on $197k initial cash invested.
-22.49%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,812
Rent
-$3,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $6,495 expenses = $3,683 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$6,495
Mortgage P&I
147%
$4,122
Property Taxes
26%
$726
Home Insurance
11%
$298
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703