Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $340k initial cash invested.
-21.15%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$6,492
Rent
-$5,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,492 income − $12,487 expenses = $5,995 out of pocket
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,492
Total Expenses
$12,487
Mortgage P&I
117%
$7,607
Property Taxes
16%
$1,067
Home Insurance
11%
$696
HOA
0%
$0
Property Management
15%
$974
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,623