Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $255k initial cash invested.
-19.35%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$4,224
Rent
-$4,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $8,328 expenses = $4,104 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,224
Total Expenses
$8,328
Mortgage P&I
131%
$5,520
Property Taxes
9%
$378
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056