Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.04% first-year return on $292k initial cash invested.
-27.04%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$3,103
Rent
-$6,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $9,693 expenses = $6,590 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,069
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,103
Total Expenses
$9,693
Mortgage P&I
222%
$6,891
Property Taxes
27%
$832
Home Insurance
16%
$481
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776