Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $255k initial cash invested.
-22.44%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$4,491
Rent
-$4,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $9,258 expenses = $4,767 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,491
Total Expenses
$9,258
Mortgage P&I
128%
$5,763
Property Taxes
19%
$836
Home Insurance
9%
$402
HOA
2%
$100
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123