Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $459k initial cash invested.
-20.81%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$7,895
Rent
-$7,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,895 income − $15,855 expenses = $7,960 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,895
Total Expenses
$15,855
Mortgage P&I
133%
$10,516
Property Taxes
10%
$810
Home Insurance
9%
$735
HOA
0%
$4
Property Management
15%
$1,184
CapEx
4%
$316
Vacancy
0%
$0
Maintenance
4%
$316
Other
25%
$1,974