Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.54% first-year return on $300k initial cash invested.
-23.54%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,626
Rent
-$5,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $9,517 expenses = $5,891 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,445
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$9,517
Mortgage P&I
184%
$6,660
Property Taxes
18%
$636
Home Insurance
13%
$481
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906