Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.05% first-year return on $291k initial cash invested.
-28.05%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$1,979
Rent
-$6,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $8,780 expenses = $6,801 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,979
Total Expenses
$8,780
Mortgage P&I
327%
$6,471
Property Taxes
46%
$904
Home Insurance
23%
$455
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495