Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.72% first-year return on $356k initial cash invested.
-25.72%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$4,294
Rent
-$7,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $11,927 expenses = $7,633 out of pocket
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,103
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$11,927
Mortgage P&I
186%
$7,990
Property Taxes
30%
$1,297
Home Insurance
13%
$578
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074