Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.4% first-year return on $262k initial cash invested.
-21.4%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$4,852
Rent
-$4,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,852 income − $9,522 expenses = $4,670 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,852
Total Expenses
$9,522
Mortgage P&I
119%
$5,764
Property Taxes
21%
$1,010
Home Insurance
9%
$419
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,213