Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.17% first-year return on $299k initial cash invested.
-26.17%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,557
Rent
-$6,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,557 income − $9,085 expenses = $6,528 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,398
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,557
Total Expenses
$9,085
Mortgage P&I
266%
$6,790
Property Taxes
23%
$578
Home Insurance
19%
$490
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639