Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.69% first-year return on $283k initial cash invested.
-21.69%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$3,699
Rent
-$5,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $8,821 expenses = $5,122 out of pocket
Investment Breakdown
|
Purchase Price
$1264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,635
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$8,821
Mortgage P&I
169%
$6,264
Property Taxes
9%
$317
Home Insurance
13%
$464
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925