Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.98% first-year return on $448k initial cash invested.
-22.98%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$8,464
Rent
-$8,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,464 income − $17,033 expenses = $8,569 out of pocket
Investment Breakdown
|
Purchase Price
$2045k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$409k
Closing costs
1%
$20,453
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,464
Total Expenses
$17,033
Mortgage P&I
121%
$10,235
Property Taxes
24%
$1,999
Home Insurance
9%
$735
HOA
0%
$0
Property Management
15%
$1,270
CapEx
4%
$339
Vacancy
0%
$0
Maintenance
4%
$339
Other
25%
$2,116