Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $216k initial cash invested.
-23.97%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,579
Rent
-$4,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $6,898 expenses = $4,319 out of pocket
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,439
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,579
Total Expenses
$6,898
Mortgage P&I
185%
$4,782
Property Taxes
15%
$397
Home Insurance
19%
$481
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645