Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $237k initial cash invested.
-21.17%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,410
Rent
-$4,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,410 income − $8,588 expenses = $4,178 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,419
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,410
Total Expenses
$8,588
Mortgage P&I
119%
$5,247
Property Taxes
10%
$451
Home Insurance
8%
$374
HOA
9%
$400
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102