Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.82% first-year return on $353k initial cash invested.
-22.82%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$5,204
Rent
-$6,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $11,916 expenses = $6,712 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,953
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$11,916
Mortgage P&I
152%
$7,903
Property Taxes
18%
$937
Home Insurance
11%
$578
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301