Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.07% first-year return on $372k initial cash invested.
-27.07%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,891
Rent
-$8,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $11,294 expenses = $8,403 out of pocket
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$338k
Closing costs
1%
$16,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,891
Total Expenses
$11,294
Mortgage P&I
289%
$8,369
Property Taxes
33%
$945
Home Insurance
20%
$591
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723