Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.76% first-year return on $297k initial cash invested.
-31.76%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$2,771
Rent
-$7,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $10,644 expenses = $7,873 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,308
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,771
Total Expenses
$10,644
Mortgage P&I
269%
$7,465
Property Taxes
49%
$1,360
Home Insurance
18%
$488
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693