Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $310k initial cash invested.
-22.76%
Cash On Cash
1.42%
Cap Rate
0.22
DSCR
$3,884
Rent
-$5,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $9,763 expenses = $5,879 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,902
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$9,763
Mortgage P&I
190%
$7,366
Property Taxes
0%
$17
Home Insurance
13%
$516
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971