Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $237k initial cash invested.
-19.5%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$5,511
Rent
-$3,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,511 income − $9,361 expenses = $3,850 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,511
Total Expenses
$9,361
Mortgage P&I
96%
$5,293
Property Taxes
18%
$971
Home Insurance
7%
$385
HOA
1%
$67
Property Management
15%
$827
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,378