Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.18% first-year return on $383k initial cash invested.
-23.18%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$6,130
Rent
-$7,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,130 income − $13,527 expenses = $7,397 out of pocket
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$336k
Closing costs
1%
$16,803
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$6,130
Total Expenses
$13,527
Mortgage P&I
138%
$8,437
Property Taxes
24%
$1,500
Home Insurance
11%
$648
HOA
0%
$0
Property Management
15%
$920
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,532