Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.6% first-year return on $269k initial cash invested.
-22.6%
Cash On Cash
1.78%
Cap Rate
0.27
DSCR
$5,680
Rent
-$5,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $10,736 expenses = $5,056 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,929
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,680
Total Expenses
$10,736
Mortgage P&I
116%
$6,596
Property Taxes
18%
$994
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$852
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,420