Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.3% first-year return on $256k initial cash invested.
-26.3%
Cash On Cash
0.89%
Cap Rate
0.13
DSCR
$4,200
Rent
-$5,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $9,818 expenses = $5,618 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$9,818
Mortgage P&I
150%
$6,289
Property Taxes
27%
$1,116
Home Insurance
9%
$397
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050