Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $311k initial cash invested.
-7.42%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$12,405
Rent
-$1,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,405 income − $14,329 expenses = $1,924 out of pocket
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,956
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,405
Total Expenses
$14,329
Mortgage P&I
58%
$7,136
Property Taxes
7%
$856
Home Insurance
3%
$383
HOA
0%
$0
Property Management
15%
$1,861
CapEx
4%
$496
Vacancy
0%
$0
Maintenance
4%
$496
Other
25%
$3,101