Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.13% first-year return on $312k initial cash invested.
-23.13%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$4,221
Rent
-$6,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,221 income − $10,236 expenses = $6,015 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,221
Total Expenses
$10,236
Mortgage P&I
164%
$6,927
Property Taxes
19%
$793
Home Insurance
12%
$490
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,055