Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.83% first-year return on $313k initial cash invested.
-19.83%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$5,716
Rent
-$5,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,716 income − $10,891 expenses = $5,175 out of pocket
Investment Breakdown
|
Purchase Price
$1405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,716
Total Expenses
$10,891
Mortgage P&I
124%
$7,083
Property Taxes
7%
$420
Home Insurance
9%
$507
HOA
2%
$137
Property Management
15%
$857
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,429