Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.25% first-year return on $241k initial cash invested.
-25.25%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$3,337
Rent
-$5,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,337 income − $8,415 expenses = $5,078 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,634
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,337
Total Expenses
$8,415
Mortgage P&I
158%
$5,281
Property Taxes
29%
$979
Home Insurance
10%
$329
HOA
7%
$225
Property Management
15%
$501
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834