Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.42% first-year return on $347k initial cash invested.
-17.42%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$8,821
Rent
-$5,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,821 income − $13,863 expenses = $5,042 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,684
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,821
Total Expenses
$13,863
Mortgage P&I
88%
$7,772
Property Taxes
15%
$1,297
Home Insurance
6%
$560
HOA
0%
$0
Property Management
15%
$1,323
CapEx
4%
$353
Vacancy
0%
$0
Maintenance
4%
$353
Other
25%
$2,205