Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.01% first-year return on $236k initial cash invested.
-13.01%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$6,743
Rent
-$2,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,743 income − $9,306 expenses = $2,563 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,743
Total Expenses
$9,306
Mortgage P&I
76%
$5,121
Property Taxes
9%
$584
Home Insurance
5%
$364
HOA
0%
$0
Property Management
15%
$1,011
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,686