Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $311k initial cash invested.
-17.31%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$6,598
Rent
-$4,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,598 income − $11,084 expenses = $4,486 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,598
Total Expenses
$11,084
Mortgage P&I
106%
$6,981
Property Taxes
7%
$447
Home Insurance
7%
$488
HOA
0%
$0
Property Management
15%
$990
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,650