Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.97% first-year return on $375k initial cash invested.
-23.97%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$5,863
Rent
-$7,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,863 income − $13,345 expenses = $7,482 out of pocket
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,979
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,863
Total Expenses
$13,345
Mortgage P&I
143%
$8,397
Property Taxes
26%
$1,541
Home Insurance
10%
$592
HOA
0%
$0
Property Management
15%
$879
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,466