Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.57% first-year return on $202k initial cash invested.
-21.57%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,458
Rent
-$3,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $7,087 expenses = $3,629 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,755
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$7,087
Mortgage P&I
126%
$4,361
Property Taxes
22%
$755
Home Insurance
9%
$312
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864