Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.54% first-year return on $213k initial cash invested.
-23.54%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,109
Rent
-$4,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,109 income − $8,288 expenses = $4,179 out of pocket
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,288
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,109
Total Expenses
$8,288
Mortgage P&I
115%
$4,712
Property Taxes
20%
$842
Home Insurance
8%
$340
HOA
10%
$423
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027