Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $260k initial cash invested.
-22.33%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$3,896
Rent
-$4,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $8,737 expenses = $4,841 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,896
Total Expenses
$8,737
Mortgage P&I
145%
$5,632
Property Taxes
21%
$815
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974