Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.1% first-year return on $396k initial cash invested.
-24.1%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$4,085
Rent
-$7,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,085 income − $12,036 expenses = $7,951 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,085
Total Expenses
$12,036
Mortgage P&I
223%
$9,094
Property Taxes
9%
$352
Home Insurance
15%
$630
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021