Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.52% first-year return on $326k initial cash invested.
-27.52%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$2,383
Rent
-$7,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $9,857 expenses = $7,474 out of pocket
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$288k
Closing costs
1%
$14,377
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$2,383
Total Expenses
$9,857
Mortgage P&I
302%
$7,194
Property Taxes
43%
$1,017
Home Insurance
21%
$503
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596