Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.61% first-year return on $228k initial cash invested.
-23.61%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$3,005
Rent
-$4,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $7,488 expenses = $4,483 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$7,488
Mortgage P&I
169%
$5,064
Property Taxes
21%
$632
Home Insurance
12%
$350
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751