Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $408k initial cash invested.
-22.44%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$5,957
Rent
-$7,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,957 income − $13,593 expenses = $7,636 out of pocket
Investment Breakdown
|
Purchase Price
$1859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,957
Total Expenses
$13,593
Mortgage P&I
154%
$9,203
Property Taxes
15%
$880
Home Insurance
11%
$651
HOA
0%
$0
Property Management
15%
$894
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,489