Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.26% first-year return on $302k initial cash invested.
-7.26%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$10,592
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,592 income − $12,416 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,592
Total Expenses
$12,416
Mortgage P&I
63%
$6,714
Property Taxes
1%
$145
Home Insurance
4%
$472
HOA
0%
$0
Property Management
15%
$1,589
CapEx
4%
$424
Vacancy
0%
$0
Maintenance
4%
$424
Other
25%
$2,648