Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.97% first-year return on $198k initial cash invested.
-6.97%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$7,270
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,270 income − $8,420 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,270
Total Expenses
$8,420
Mortgage P&I
56%
$4,083
Property Taxes
8%
$557
Home Insurance
4%
$290
HOA
0%
$0
Property Management
15%
$1,090
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,818