Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $308k initial cash invested.
-24.54%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$4,151
Rent
-$6,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $10,456 expenses = $6,305 out of pocket
Investment Breakdown
|
Purchase Price
$1354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$271k
Closing costs
1%
$13,536
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,151
Total Expenses
$10,456
Mortgage P&I
163%
$6,773
Property Taxes
28%
$1,160
Home Insurance
12%
$490
HOA
1%
$40
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038