Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.45% first-year return on $246k initial cash invested.
-21.45%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,127
Rent
-$4,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $7,521 expenses = $4,394 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,127
Total Expenses
$7,521
Mortgage P&I
174%
$5,455
Property Taxes
6%
$184
Home Insurance
12%
$381
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782