Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.8% first-year return on $291k initial cash invested.
-30.8%
Cash On Cash
-0.89%
Cap Rate
-0.15
DSCR
$0
Rent
-$7,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,470 expenses = $7,470 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,470
Mortgage P&I
65100000%
$6,510
Property Taxes
5050000%
$505
Home Insurance
4550000%
$455
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0