Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.15% first-year return on $1278k initial cash invested.
-27.15%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$7,354
Rent
-$28,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,354 income − $36,266 expenses = $28,912 out of pocket
Investment Breakdown
|
Purchase Price
$6000k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1278k
Downpayment
20%
$1200k
Closing costs
1%
$60,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,354
Total Expenses
$36,266
Mortgage P&I
408%
$30,024
Property Taxes
8%
$613
Home Insurance
29%
$2,100
HOA
0%
$0
Property Management
15%
$1,103
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,838