Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $297k initial cash invested.
-20.85%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$5,284
Rent
-$5,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $10,444 expenses = $5,160 out of pocket
Investment Breakdown
|
Purchase Price
$1329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,288
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$10,444
Mortgage P&I
124%
$6,536
Property Taxes
17%
$900
Home Insurance
9%
$472
HOA
0%
$0
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321