Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $277k initial cash invested.
-21.58%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$4,927
Rent
-$4,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,927 income − $9,901 expenses = $4,974 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,315
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,927
Total Expenses
$9,901
Mortgage P&I
125%
$6,153
Property Taxes
19%
$937
Home Insurance
9%
$446
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232