Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $239k initial cash invested.
-23.8%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$3,172
Rent
-$4,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $7,918 expenses = $4,746 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,538
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$7,918
Mortgage P&I
163%
$5,182
Property Taxes
26%
$837
Home Insurance
12%
$376
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793