Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.9% first-year return on $326k initial cash invested.
-22.9%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$5,153
Rent
-$6,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,153 income − $11,365 expenses = $6,212 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,153
Total Expenses
$11,365
Mortgage P&I
145%
$7,474
Property Taxes
16%
$806
Home Insurance
12%
$612
HOA
0%
$0
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288