Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.77% first-year return on $400k initial cash invested.
-28.77%
Cash On Cash
-0.27%
Cap Rate
-0.05
DSCR
$2,910
Rent
-$9,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $12,508 expenses = $9,598 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,208
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$12,508
Mortgage P&I
312%
$9,066
Property Taxes
47%
$1,381
Home Insurance
23%
$665
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728