Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.25% first-year return on $247k initial cash invested.
-20.25%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,873
Rent
-$4,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $8,039 expenses = $4,166 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$8,039
Mortgage P&I
141%
$5,480
Property Taxes
8%
$318
Home Insurance
10%
$382
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968