Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $385k initial cash invested.
-22.47%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$5,487
Rent
-$7,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $12,700 expenses = $7,213 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,487
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$12,700
Mortgage P&I
161%
$8,830
Property Taxes
11%
$625
Home Insurance
11%
$612
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,372