Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.86% first-year return on $352k initial cash invested.
-26.86%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,784
Rent
-$7,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $10,660 expenses = $7,876 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$10,660
Mortgage P&I
286%
$7,950
Property Taxes
29%
$818
Home Insurance
20%
$556
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696