Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.37% first-year return on $212k initial cash invested.
-17.37%
Cash On Cash
2.94%
Cap Rate
0.45
DSCR
$6,302
Rent
-$3,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,302 income − $9,372 expenses = $3,070 out of pocket
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,302
Total Expenses
$9,372
Mortgage P&I
81%
$5,083
Property Taxes
12%
$784
Home Insurance
6%
$350
HOA
2%
$130
Property Management
15%
$945
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,576