Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.11% first-year return on $354k initial cash invested.
-28.11%
Cash On Cash
0.22%
Cap Rate
0.03
DSCR
$2,692
Rent
-$8,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $10,985 expenses = $8,293 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$10,985
Mortgage P&I
315%
$8,476
Property Taxes
24%
$656
Home Insurance
21%
$560
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673