Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.51% first-year return on $338k initial cash invested.
-32.51%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$2,789
Rent
-$9,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $11,952 expenses = $9,163 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$11,952
Mortgage P&I
277%
$7,728
Property Taxes
84%
$2,351
Home Insurance
19%
$534
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697