Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.96% first-year return on $274k initial cash invested.
-22.96%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$4,576
Rent
-$5,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,576 income − $9,808 expenses = $5,232 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$243k
Closing costs
1%
$12,167
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,576
Total Expenses
$9,808
Mortgage P&I
136%
$6,213
Property Taxes
14%
$653
Home Insurance
14%
$648
HOA
2%
$98
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144