Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.88% first-year return on $276k initial cash invested.
-20.88%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$5,313
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,313 income − $10,123 expenses = $4,810 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,305
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,313
Total Expenses
$10,123
Mortgage P&I
116%
$6,156
Property Taxes
18%
$955
Home Insurance
8%
$448
HOA
0%
$13
Property Management
15%
$797
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,328