Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $262k initial cash invested.
-20.45%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$3,985
Rent
-$4,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,985 income − $8,444 expenses = $4,459 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,601
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,985
Total Expenses
$8,444
Mortgage P&I
140%
$5,580
Property Taxes
15%
$611
Home Insurance
9%
$341
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996