Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.94% first-year return on $302k initial cash invested.
-23.94%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$5,072
Rent
-$6,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,072 income − $11,088 expenses = $6,016 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,072
Total Expenses
$11,088
Mortgage P&I
135%
$6,854
Property Taxes
26%
$1,305
Home Insurance
9%
$472
HOA
0%
$22
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268