Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.4% first-year return on $323k initial cash invested.
-31.4%
Cash On Cash
-0.29%
Cap Rate
-0.04
DSCR
$3,023
Rent
-$8,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,023 income − $11,465 expenses = $8,442 out of pocket
Investment Breakdown
|
Purchase Price
$1451k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,506
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,023
Total Expenses
$11,465
Mortgage P&I
263%
$7,965
Property Taxes
50%
$1,524
Home Insurance
17%
$525
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756