Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.58% first-year return on $251k initial cash invested.
-25.58%
Cash On Cash
0.66%
Cap Rate
0.1
DSCR
$2,713
Rent
-$5,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $8,058 expenses = $5,345 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,081
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$8,058
Mortgage P&I
216%
$5,848
Property Taxes
19%
$505
Home Insurance
15%
$402
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678