Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.38% first-year return on $318k initial cash invested.
-23.38%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$4,940
Rent
-$6,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $11,137 expenses = $6,197 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,287
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,940
Total Expenses
$11,137
Mortgage P&I
147%
$7,258
Property Taxes
19%
$947
Home Insurance
11%
$560
HOA
0%
$0
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,235