Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.67% first-year return on $221k initial cash invested.
-13.67%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$5,536
Rent
-$2,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,536 income − $8,053 expenses = $2,517 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,536
Total Expenses
$8,053
Mortgage P&I
86%
$4,769
Property Taxes
6%
$331
Home Insurance
5%
$297
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,384