Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $249k initial cash invested.
-23.98%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$1,969
Rent
-$4,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $6,944 expenses = $4,975 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,969
Total Expenses
$6,944
Mortgage P&I
277%
$5,454
Property Taxes
8%
$160
Home Insurance
20%
$385
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492