Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $323k initial cash invested.
-18.68%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,821
Rent
-$5,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,821 income − $10,854 expenses = $5,033 out of pocket
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$291k
Closing costs
1%
$14,543
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,821
Total Expenses
$10,854
Mortgage P&I
124%
$7,202
Property Taxes
6%
$333
Home Insurance
9%
$525
HOA
0%
$0
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,455