Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27% first-year return on $295k initial cash invested.
-27%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$3,324
Rent
-$6,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $9,953 expenses = $6,629 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$263k
Closing costs
1%
$13,172
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$9,953
Mortgage P&I
203%
$6,764
Property Taxes
35%
$1,175
Home Insurance
13%
$418
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831