Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.65% first-year return on $253k initial cash invested.
-26.65%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,723
Rent
-$5,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $8,338 expenses = $5,615 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,181
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$8,338
Mortgage P&I
205%
$5,569
Property Taxes
26%
$710
Home Insurance
15%
$402
HOA
13%
$350
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681