Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.9% first-year return on $300k initial cash invested.
-22.9%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$3,835
Rent
-$5,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,835 income − $9,559 expenses = $5,724 out of pocket
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,424
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,835
Total Expenses
$9,559
Mortgage P&I
174%
$6,665
Property Taxes
15%
$566
Home Insurance
13%
$488
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959