Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.59% first-year return on $295k initial cash invested.
-18.59%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,948
Rent
-$4,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,948 income − $10,523 expenses = $4,575 out of pocket
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,208
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,948
Total Expenses
$10,523
Mortgage P&I
111%
$6,592
Property Taxes
10%
$604
Home Insurance
8%
$472
HOA
0%
$0
Property Management
15%
$892
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,487