Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.77% first-year return on $294k initial cash invested.
-25.77%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,273
Rent
-$6,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $9,578 expenses = $6,305 out of pocket
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,126
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$9,578
Mortgage P&I
207%
$6,768
Property Taxes
22%
$735
Home Insurance
15%
$486
HOA
1%
$18
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818