Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $255k initial cash invested.
-23.3%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,036
Rent
-$4,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $8,994 expenses = $4,958 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,303
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$8,994
Mortgage P&I
141%
$5,692
Property Taxes
25%
$1,016
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009