Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.42% first-year return on $383k initial cash invested.
-21.42%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$8,280
Rent
-$6,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,280 income − $15,114 expenses = $6,834 out of pocket
Investment Breakdown
|
Purchase Price
$1738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$348k
Closing costs
1%
$17,375
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,280
Total Expenses
$15,114
Mortgage P&I
105%
$8,701
Property Taxes
22%
$1,818
Home Insurance
8%
$621
HOA
0%
$0
Property Management
15%
$1,242
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,070