Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $239k initial cash invested.
-23.1%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$4,083
Rent
-$4,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,083 income − $8,689 expenses = $4,606 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,083
Total Expenses
$8,689
Mortgage P&I
125%
$5,103
Property Taxes
32%
$1,294
Home Insurance
8%
$333
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021