Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $258k initial cash invested.
-21.02%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$4,389
Rent
-$4,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $8,907 expenses = $4,518 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,389
Total Expenses
$8,907
Mortgage P&I
134%
$5,866
Property Taxes
12%
$516
Home Insurance
10%
$418
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097