Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.1% first-year return on $328k initial cash invested.
-28.1%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$4,585
Rent
-$7,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,585 income − $12,261 expenses = $7,676 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,585
Total Expenses
$12,261
Mortgage P&I
175%
$8,045
Property Taxes
33%
$1,500
Home Insurance
11%
$516
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146