Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.44% first-year return on $244k initial cash invested.
-19.44%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$4,378
Rent
-$3,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $8,333 expenses = $3,955 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,378
Total Expenses
$8,333
Mortgage P&I
126%
$5,538
Property Taxes
7%
$300
Home Insurance
9%
$394
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094