Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.35% first-year return on $209k initial cash invested.
-22.35%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,206
Rent
-$3,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $7,095 expenses = $3,889 out of pocket
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,086
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$7,095
Mortgage P&I
140%
$4,499
Property Taxes
23%
$728
Home Insurance
10%
$329
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802