Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27% first-year return on $288k initial cash invested.
-27%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$3,237
Rent
-$6,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $9,728 expenses = $6,491 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$258k
Closing costs
1%
$12,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$9,728
Mortgage P&I
199%
$6,428
Property Taxes
38%
$1,239
Home Insurance
16%
$508
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809