Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.8% first-year return on $246k initial cash invested.
-27.8%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,469
Rent
-$5,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,469 income − $7,163 expenses = $5,694 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,848
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,469
Total Expenses
$7,163
Mortgage P&I
365%
$5,363
Property Taxes
49%
$713
Home Insurance
26%
$382
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$367