Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.78% first-year return on $301k initial cash invested.
-21.78%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,122
Rent
-$5,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $9,590 expenses = $5,468 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$9,590
Mortgage P&I
166%
$6,826
Property Taxes
8%
$314
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030