Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $281k initial cash invested.
-24.65%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$3,993
Rent
-$5,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $9,755 expenses = $5,762 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$9,755
Mortgage P&I
165%
$6,601
Property Taxes
20%
$799
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998