Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.2% first-year return on $302k initial cash invested.
-24.2%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,947
Rent
-$6,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $11,028 expenses = $6,081 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
$4,947
Total Expenses
$11,028
Mortgage P&I
139%
$6,854
Property Taxes
26%
$1,305
Home Insurance
10%
$472
HOA
0%
$22
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,237