Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.42% first-year return on $239k initial cash invested.
-23.42%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,997
Rent
-$4,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $7,658 expenses = $4,661 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,517
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$7,658
Mortgage P&I
177%
$5,303
Property Taxes
4%
$116
Home Insurance
13%
$385
HOA
14%
$415
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749