Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.62% first-year return on $249k initial cash invested.
-17.62%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$4,750
Rent
-$3,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $8,407 expenses = $3,657 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,750
Total Expenses
$8,407
Mortgage P&I
117%
$5,539
Property Taxes
4%
$203
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188