Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.15% first-year return on $311k initial cash invested.
-26.15%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$3,001
Rent
-$6,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $9,788 expenses = $6,787 out of pocket
Investment Breakdown
|
Purchase Price
$1397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,974
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,001
Total Expenses
$9,788
Mortgage P&I
232%
$6,975
Property Taxes
26%
$773
Home Insurance
17%
$500
HOA
3%
$100
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750