Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.48% first-year return on $292k initial cash invested.
-29.48%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$1,827
Rent
-$7,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $9,004 expenses = $7,177 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$9,004
Mortgage P&I
355%
$6,490
Property Taxes
57%
$1,034
Home Insurance
29%
$525
HOA
4%
$78
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457