Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $304k initial cash invested.
-22.36%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$4,925
Rent
-$5,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,925 income − $10,584 expenses = $5,659 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,608
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,925
Total Expenses
$10,584
Mortgage P&I
138%
$6,775
Property Taxes
20%
$973
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231