Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.72% first-year return on $280k initial cash invested.
-26.72%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,938
Rent
-$6,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $9,177 expenses = $6,239 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,486
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$9,177
Mortgage P&I
216%
$6,354
Property Taxes
33%
$964
Home Insurance
15%
$448
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$734