Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.14% first-year return on $246k initial cash invested.
-25.14%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,692
Rent
-$5,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $7,840 expenses = $5,148 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,843
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$7,840
Mortgage P&I
198%
$5,337
Property Taxes
31%
$825
Home Insurance
14%
$385
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673