Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $241k initial cash invested.
-19.09%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$5,340
Rent
-$3,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,340 income − $9,181 expenses = $3,841 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,340
Total Expenses
$9,181
Mortgage P&I
102%
$5,426
Property Taxes
15%
$800
Home Insurance
7%
$391
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,335