Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.19% first-year return on $304k initial cash invested.
-26.19%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$5,487
Rent
-$6,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $12,113 expenses = $6,626 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,599
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$12,113
Mortgage P&I
125%
$6,841
Property Taxes
39%
$2,151
Home Insurance
9%
$488
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,372