Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $405k initial cash invested.
-24.23%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$5,814
Rent
-$8,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,814 income − $13,981 expenses = $8,167 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
$5,814
Total Expenses
$13,981
Mortgage P&I
161%
$9,350
Property Taxes
16%
$949
Home Insurance
13%
$770
HOA
2%
$120
Property Management
15%
$872
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,454