Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $265k initial cash invested.
-16.78%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$6,166
Rent
-$3,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,166 income − $9,878 expenses = $3,712 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,784
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,166
Total Expenses
$9,878
Mortgage P&I
95%
$5,829
Property Taxes
10%
$646
Home Insurance
6%
$350
HOA
1%
$92
Property Management
15%
$925
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,542