Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.12% first-year return on $326k initial cash invested.
-28.12%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$3,241
Rent
-$7,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $10,877 expenses = $7,636 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,241
Total Expenses
$10,877
Mortgage P&I
224%
$7,272
Property Taxes
47%
$1,524
Home Insurance
16%
$525
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810