Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.59% first-year return on $373k initial cash invested.
-29.59%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$5,465
Rent
-$9,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,465 income − $14,653 expenses = $9,188 out of pocket
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,884
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,465
Total Expenses
$14,653
Mortgage P&I
172%
$9,397
Property Taxes
31%
$1,685
Home Insurance
11%
$595
HOA
6%
$352
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366