Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.2% first-year return on $293k initial cash invested.
-21.2%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,634
Rent
-$5,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,634 income − $9,801 expenses = $5,167 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$261k
Closing costs
1%
$13,073
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,634
Total Expenses
$9,801
Mortgage P&I
140%
$6,486
Property Taxes
13%
$620
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158