Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $227k initial cash invested.
-20.78%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,202
Rent
-$3,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $7,132 expenses = $3,930 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$7,132
Mortgage P&I
158%
$5,063
Property Taxes
6%
$185
Home Insurance
11%
$348
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800