Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $266k initial cash invested.
-17.51%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$5,528
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,528 income − $9,407 expenses = $3,879 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,528
Total Expenses
$9,407
Mortgage P&I
105%
$5,812
Property Taxes
10%
$529
Home Insurance
7%
$413
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382