Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.36% first-year return on $245k initial cash invested.
-24.36%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,690
Rent
-$4,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $7,670 expenses = $4,980 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,824
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$7,670
Mortgage P&I
201%
$5,416
Property Taxes
21%
$577
Home Insurance
14%
$385
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672