Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $254k initial cash invested.
-22.37%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$4,179
Rent
-$4,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $8,908 expenses = $4,729 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,224
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$8,908
Mortgage P&I
133%
$5,544
Property Taxes
18%
$766
Home Insurance
11%
$472
HOA
3%
$120
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045