Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.13% first-year return on $249k initial cash invested.
-28.13%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$727
Rent
-$5,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$727 income − $6,560 expenses = $5,833 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$727
Total Expenses
$6,560
Mortgage P&I
762%
$5,542
Property Taxes
39%
$284
Home Insurance
53%
$385
HOA
0%
$0
Property Management
15%
$109
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$182