Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.96% first-year return on $365k initial cash invested.
-24.96%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,769
Rent
-$7,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $10,352 expenses = $7,583 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$10,352
Mortgage P&I
299%
$8,272
Property Taxes
6%
$173
Home Insurance
21%
$578
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692