Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.81% first-year return on $263k initial cash invested.
-25.81%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,942
Rent
-$5,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $8,605 expenses = $5,663 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$8,605
Mortgage P&I
199%
$5,844
Property Taxes
32%
$930
Home Insurance
14%
$418
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736