Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.63% first-year return on $301k initial cash invested.
-23.63%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$4,639
Rent
-$5,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,639 income − $10,575 expenses = $5,936 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,639
Total Expenses
$10,575
Mortgage P&I
147%
$6,842
Property Taxes
21%
$967
Home Insurance
11%
$488
HOA
1%
$50
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160