Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $273k initial cash invested.
-15.83%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$7,435
Rent
-$3,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,435 income − $11,042 expenses = $3,607 out of pocket
Investment Breakdown
|
Purchase Price
$1216k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,164
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,435
Total Expenses
$11,042
Mortgage P&I
82%
$6,103
Property Taxes
13%
$955
Home Insurance
6%
$416
HOA
0%
$0
Property Management
15%
$1,115
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,859