Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.3% first-year return on $261k initial cash invested.
-6.3%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$9,727
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,727 income − $11,096 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
3%
$30,000
Cashflow
Total Income
$9,727
Total Expenses
$11,096
Mortgage P&I
57%
$5,518
Property Taxes
5%
$524
Home Insurance
4%
$385
HOA
0%
$0
Property Management
15%
$1,459
CapEx
4%
$389
Vacancy
0%
$0
Maintenance
4%
$389
Other
25%
$2,432