Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.37% first-year return on $262k initial cash invested.
-19.37%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$5,705
Rent
-$4,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,705 income − $9,931 expenses = $4,226 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
$5,705
Total Expenses
$9,931
Mortgage P&I
101%
$5,764
Property Taxes
18%
$1,010
Home Insurance
7%
$419
HOA
0%
$0
Property Management
15%
$856
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,426