Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.25% first-year return on $457k initial cash invested.
-28.25%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$3,384
Rent
-$10,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $14,141 expenses = $10,757 out of pocket
Investment Breakdown
|
Purchase Price
$2090k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,899
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$14,141
Mortgage P&I
306%
$10,343
Property Taxes
42%
$1,411
Home Insurance
23%
$763
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846