Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.5% first-year return on $312k initial cash invested.
-30.5%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$593
Rent
-$7,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$593 income − $8,522 expenses = $7,929 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$593
Total Expenses
$8,522
Mortgage P&I
1217%
$7,215
Property Taxes
88%
$522
Home Insurance
83%
$490
HOA
2%
$10
Property Management
15%
$89
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$148