Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.55% first-year return on $345k initial cash invested.
-28.55%
Cash On Cash
-0.33%
Cap Rate
-0.06
DSCR
$3,821
Rent
-$8,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $12,029 expenses = $8,208 out of pocket
Investment Breakdown
|
Purchase Price
$1557k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$311k
Closing costs
1%
$15,574
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,821
Total Expenses
$12,029
Mortgage P&I
200%
$7,628
Property Taxes
53%
$2,016
Home Insurance
14%
$551
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955