Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $311k initial cash invested.
-26.11%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,627
Rent
-$6,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $9,394 expenses = $6,767 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$9,394
Mortgage P&I
255%
$6,710
Property Taxes
21%
$558
Home Insurance
19%
$488
HOA
14%
$377
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657