Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $347k initial cash invested.
-22.68%
Cash On Cash
1.82%
Cap Rate
0.28
DSCR
$7,857
Rent
-$6,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,857 income − $14,421 expenses = $6,564 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,681
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,857
Total Expenses
$14,421
Mortgage P&I
110%
$8,624
Property Taxes
19%
$1,466
Home Insurance
7%
$560
HOA
0%
$0
Property Management
15%
$1,179
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,964