Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.65% first-year return on $225k initial cash invested.
-14.65%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$6,493
Rent
-$2,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,493 income − $9,241 expenses = $2,748 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,493
Total Expenses
$9,241
Mortgage P&I
75%
$4,899
Property Taxes
13%
$858
Home Insurance
6%
$367
HOA
0%
$0
Property Management
15%
$974
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,623