Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $326k initial cash invested.
-18.07%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$6,268
Rent
-$4,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,268 income − $11,173 expenses = $4,905 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,268
Total Expenses
$11,173
Mortgage P&I
118%
$7,415
Property Taxes
4%
$236
Home Insurance
8%
$513
HOA
0%
$0
Property Management
15%
$940
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,567