Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.28% first-year return on $240k initial cash invested.
-22.28%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,127
Rent
-$4,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,127 income − $8,584 expenses = $4,457 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,127
Total Expenses
$8,584
Mortgage P&I
128%
$5,282
Property Taxes
22%
$901
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032