Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.61% first-year return on $255k initial cash invested.
-27.61%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$4,181
Rent
-$5,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,181 income − $10,043 expenses = $5,862 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,181
Total Expenses
$10,043
Mortgage P&I
137%
$5,707
Property Taxes
33%
$1,369
Home Insurance
10%
$411
HOA
13%
$550
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045