Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.57% first-year return on $199k initial cash invested.
-25.57%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,501
Rent
-$4,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $6,744 expenses = $4,243 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,501
Total Expenses
$6,744
Mortgage P&I
175%
$4,366
Property Taxes
35%
$867
Home Insurance
12%
$311
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625