Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $206k initial cash invested.
-23.98%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,989
Rent
-$4,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $7,113 expenses = $4,124 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,972
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,989
Total Expenses
$7,113
Mortgage P&I
152%
$4,549
Property Taxes
17%
$503
Home Insurance
10%
$306
HOA
11%
$320
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747