Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.38% first-year return on $245k initial cash invested.
-15.38%
Cash On Cash
3.07%
Cap Rate
0.49
DSCR
$7,371
Rent
-$3,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,371 income − $10,513 expenses = $3,142 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,371
Total Expenses
$10,513
Mortgage P&I
76%
$5,610
Property Taxes
13%
$951
Home Insurance
6%
$413
HOA
0%
$0
Property Management
15%
$1,106
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,843