Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.69% first-year return on $271k initial cash invested.
-25.69%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$3,356
Rent
-$5,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $9,153 expenses = $5,797 out of pocket
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,035
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$9,153
Mortgage P&I
182%
$6,114
Property Taxes
21%
$694
Home Insurance
22%
$735
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839