Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.36% first-year return on $276k initial cash invested.
-24.36%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$4,226
Rent
-$5,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $9,821 expenses = $5,595 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,267
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$9,821
Mortgage P&I
149%
$6,291
Property Taxes
26%
$1,117
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056