Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.8% first-year return on $277k initial cash invested.
-22.8%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$4,249
Rent
-$5,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,249 income − $9,504 expenses = $5,255 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,314
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,249
Total Expenses
$9,504
Mortgage P&I
144%
$6,115
Property Taxes
24%
$1,004
Home Insurance
8%
$346
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062