Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $602k initial cash invested.
-23.55%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$9,681
Rent
-$11,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,681 income − $21,490 expenses = $11,809 out of pocket
Investment Breakdown
|
Purchase Price
$2780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$602k
Downpayment
20%
$556k
Closing costs
1%
$27,799
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,681
Total Expenses
$21,490
Mortgage P&I
143%
$13,813
Property Taxes
21%
$2,052
Home Insurance
10%
$979
HOA
0%
$0
Property Management
15%
$1,452
CapEx
4%
$387
Vacancy
0%
$0
Maintenance
4%
$387
Other
25%
$2,420