Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.67% first-year return on $239k initial cash invested.
-26.67%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,275
Rent
-$5,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,275 income − $7,576 expenses = $5,301 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,275
Total Expenses
$7,576
Mortgage P&I
234%
$5,317
Property Taxes
35%
$799
Home Insurance
16%
$368
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569