Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.81% first-year return on $269k initial cash invested.
-13.81%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$8,084
Rent
-$3,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,084 income − $11,180 expenses = $3,096 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,084
Total Expenses
$11,180
Mortgage P&I
75%
$6,083
Property Taxes
9%
$727
Home Insurance
6%
$490
HOA
0%
$0
Property Management
15%
$1,213
CapEx
4%
$323
Vacancy
0%
$0
Maintenance
4%
$323
Other
25%
$2,021