Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $254k initial cash invested.
-20.09%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,297
Rent
-$4,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,297 income − $8,544 expenses = $4,247 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,225
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,297
Total Expenses
$8,544
Mortgage P&I
130%
$5,565
Property Taxes
7%
$292
Home Insurance
10%
$411
HOA
5%
$213
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074