Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.22% first-year return on $288k initial cash invested.
-19.22%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$5,733
Rent
-$4,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,733 income − $10,347 expenses = $4,614 out of pocket
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,864
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,733
Total Expenses
$10,347
Mortgage P&I
112%
$6,396
Property Taxes
11%
$624
Home Insurance
8%
$472
HOA
2%
$104
Property Management
15%
$860
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,433