Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.86% first-year return on $878k initial cash invested.
-9.86%
Cash On Cash
4.12%
Cap Rate
0.69
DSCR
$28,854
Rent
-$7,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$28,854 income − $36,070 expenses = $7,216 out of pocket
Investment Breakdown
|
Purchase Price
$3980k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$878k
Downpayment
20%
$796k
Closing costs
1%
$39,800
Rehab
0%
$0
Furnishing
1%
$42,000
Cashflow
Total Income
$28,854
Total Expenses
$36,070
Mortgage P&I
68%
$19,733
Property Taxes
4%
$1,094
Home Insurance
5%
$1,393
HOA
0%
$0
Property Management
15%
$4,328
CapEx
4%
$1,154
Vacancy
0%
$0
Maintenance
4%
$1,154
Other
25%
$7,214