Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $303k initial cash invested.
-15.64%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$8,392
Rent
-$3,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,392 income − $12,344 expenses = $3,952 out of pocket
Investment Breakdown
|
Purchase Price
$1358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,392
Total Expenses
$12,344
Mortgage P&I
80%
$6,711
Property Taxes
12%
$1,036
Home Insurance
6%
$488
HOA
1%
$80
Property Management
15%
$1,259
CapEx
4%
$336
Vacancy
0%
$0
Maintenance
4%
$336
Other
25%
$2,098