Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.22% first-year return on $431k initial cash invested.
-23.22%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$8,542
Rent
-$8,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,542 income − $16,889 expenses = $8,347 out of pocket
Investment Breakdown
|
Purchase Price
$1969k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$394k
Closing costs
1%
$19,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,542
Total Expenses
$16,889
Mortgage P&I
117%
$9,974
Property Taxes
25%
$2,116
Home Insurance
8%
$698
HOA
0%
$0
Property Management
15%
$1,281
CapEx
4%
$342
Vacancy
0%
$0
Maintenance
4%
$342
Other
25%
$2,136