Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $366k initial cash invested.
-14.12%
Cash On Cash
3.25%
Cap Rate
0.52
DSCR
$9,275
Rent
-$4,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,275 income − $13,580 expenses = $4,305 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$320k
Closing costs
1%
$15,999
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$9,275
Total Expenses
$13,580
Mortgage P&I
89%
$8,265
Property Taxes
3%
$303
Home Insurance
6%
$560
HOA
0%
$0
Property Management
15%
$1,391
CapEx
4%
$371
Vacancy
0%
$0
Maintenance
4%
$371
Other
25%
$2,319