Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.6% first-year return on $310k initial cash invested.
-30.6%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$3,177
Rent
-$7,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,177 income − $11,073 expenses = $7,896 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$11,073
Mortgage P&I
242%
$7,696
Property Taxes
43%
$1,366
Home Insurance
15%
$486
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794