Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.01% first-year return on $318k initial cash invested.
-28.01%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$3,181
Rent
-$7,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,181 income − $10,610 expenses = $7,429 out of pocket
Investment Breakdown
|
Purchase Price
$1430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,181
Total Expenses
$10,610
Mortgage P&I
228%
$7,237
Property Taxes
42%
$1,347
Home Insurance
16%
$500
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795