Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.69% first-year return on $271k initial cash invested.
-23.69%
Cash On Cash
1.02%
Cap Rate
0.16
DSCR
$3,414
Rent
-$5,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $8,757 expenses = $5,343 out of pocket
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,031
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$8,757
Mortgage P&I
182%
$6,226
Property Taxes
13%
$445
Home Insurance
13%
$446
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854