Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $312k initial cash invested.
-16.8%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$6,764
Rent
-$4,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,764 income − $11,131 expenses = $4,367 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,764
Total Expenses
$11,131
Mortgage P&I
104%
$7,056
Property Taxes
5%
$337
Home Insurance
7%
$490
HOA
0%
$0
Property Management
15%
$1,015
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,691