Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.49% first-year return on $239k initial cash invested.
-22.49%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$4,007
Rent
-$4,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,007 income − $8,488 expenses = $4,481 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,530
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,007
Total Expenses
$8,488
Mortgage P&I
134%
$5,369
Property Taxes
20%
$811
Home Insurance
10%
$385
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002