Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.09% first-year return on $405k initial cash invested.
-23.09%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$6,546
Rent
-$7,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,546 income − $14,331 expenses = $7,785 out of pocket
Investment Breakdown
|
Purchase Price
$1841k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$368k
Closing costs
1%
$18,405
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,546
Total Expenses
$14,331
Mortgage P&I
143%
$9,350
Property Taxes
14%
$949
Home Insurance
12%
$770
HOA
2%
$120
Property Management
15%
$982
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,636