Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $276k initial cash invested.
-19.71%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$6,035
Rent
-$4,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,035 income − $10,562 expenses = $4,527 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,265
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,035
Total Expenses
$10,562
Mortgage P&I
102%
$6,163
Property Taxes
14%
$855
Home Insurance
11%
$648
HOA
0%
$0
Property Management
15%
$905
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,509