Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.64% first-year return on $242k initial cash invested.
-25.64%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,865
Rent
-$5,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $7,029 expenses = $5,164 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,865
Total Expenses
$7,029
Mortgage P&I
287%
$5,344
Property Taxes
22%
$416
Home Insurance
20%
$373
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466