Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $307k initial cash invested.
-17.97%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$5,695
Rent
-$4,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,695 income − $10,288 expenses = $4,593 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,695
Total Expenses
$10,288
Mortgage P&I
121%
$6,883
Property Taxes
3%
$190
Home Insurance
8%
$481
HOA
0%
$0
Property Management
15%
$854
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,424