Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.6% first-year return on $416k initial cash invested.
-26.6%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$3,492
Rent
-$9,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $12,721 expenses = $9,229 out of pocket
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,969
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$12,721
Mortgage P&I
275%
$9,592
Property Taxes
22%
$752
Home Insurance
20%
$700
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873