Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.2% first-year return on $344k initial cash invested.
-26.2%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$3,981
Rent
-$7,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,981 income − $11,487 expenses = $7,506 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,981
Total Expenses
$11,487
Mortgage P&I
194%
$7,710
Property Taxes
33%
$1,308
Home Insurance
14%
$559
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$995