Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.8% first-year return on $447k initial cash invested.
-24.8%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$7,096
Rent
-$9,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2013k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$447k
Downpayment
20%
$403k
Closing costs
1%
$20,128
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,096
Total Expenses
$16,326
Mortgage P&I
147%
$10,466
Property Taxes
22%
$1,570
Home Insurance
10%
$700
HOA
3%
$184
Property Management
15%
$1,064
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,774