Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.2% first-year return on $243k initial cash invested.
-22.2%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$5,347
Rent
-$4,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,347 income − $9,834 expenses = $4,487 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,347
Total Expenses
$9,834
Mortgage P&I
109%
$5,810
Property Taxes
20%
$1,072
Home Insurance
7%
$385
HOA
0%
$0
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,337