Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.68% first-year return on $261k initial cash invested.
-24.68%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,450
Rent
-$5,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $7,809 expenses = $5,359 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$231k
Closing costs
1%
$11,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$7,809
Mortgage P&I
238%
$5,827
Property Taxes
14%
$338
Home Insurance
17%
$420
HOA
2%
$48
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612