Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.27% first-year return on $299k initial cash invested.
-27.27%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,537
Rent
-$6,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $9,326 expenses = $6,789 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,369
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,537
Total Expenses
$9,326
Mortgage P&I
266%
$6,748
Property Taxes
35%
$889
Home Insurance
19%
$472
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634