Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.63% first-year return on $197k initial cash invested.
-17.63%
Cash On Cash
2.75%
Cap Rate
0.42
DSCR
$3,963
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $6,859 expenses = $2,896 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,527
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$6,859
Mortgage P&I
118%
$4,694
Property Taxes
0%
$0
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991