Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $281k initial cash invested.
-25.65%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,718
Rent
-$6,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $8,719 expenses = $6,001 out of pocket
Investment Breakdown
|
Purchase Price
$1251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,512
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$8,719
Mortgage P&I
231%
$6,273
Property Taxes
25%
$685
Home Insurance
17%
$455
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680