Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.95% first-year return on $283k initial cash invested.
-19.95%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$6,810
Rent
-$4,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,810 income − $11,516 expenses = $4,706 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,625
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,810
Total Expenses
$11,516
Mortgage P&I
93%
$6,357
Property Taxes
19%
$1,321
Home Insurance
7%
$455
HOA
2%
$115
Property Management
15%
$1,022
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,702