Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $257k initial cash invested.
-11.28%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$8,745
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,745 income − $11,159 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,745
Total Expenses
$11,159
Mortgage P&I
67%
$5,855
Property Taxes
8%
$691
Home Insurance
5%
$415
HOA
0%
$0
Property Management
15%
$1,312
CapEx
4%
$350
Vacancy
0%
$0
Maintenance
4%
$350
Other
25%
$2,186