Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $285k initial cash invested.
-22.33%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,436
Rent
-$5,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,436 income − $10,744 expenses = $5,308 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,724
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,436
Total Expenses
$10,744
Mortgage P&I
116%
$6,299
Property Taxes
25%
$1,349
Home Insurance
9%
$488
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,359