Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.94% first-year return on $207k initial cash invested.
-23.94%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$1,725
Rent
-$4,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $5,851 expenses = $4,126 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,725
Total Expenses
$5,851
Mortgage P&I
257%
$4,428
Property Taxes
16%
$280
Home Insurance
18%
$315
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$431