Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $316k initial cash invested.
-19.76%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$7,719
Rent
-$5,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,719 income − $12,921 expenses = $5,202 out of pocket
Investment Breakdown
|
Purchase Price
$1419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,189
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,719
Total Expenses
$12,921
Mortgage P&I
93%
$7,182
Property Taxes
20%
$1,508
Home Insurance
7%
$525
HOA
0%
$0
Property Management
15%
$1,158
CapEx
4%
$309
Vacancy
0%
$0
Maintenance
4%
$309
Other
25%
$1,930