Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $394k initial cash invested.
-24.23%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,026
Rent
-$7,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $11,975 expenses = $7,949 out of pocket
Investment Breakdown
|
Purchase Price
$1789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$11,975
Mortgage P&I
223%
$8,982
Property Taxes
10%
$403
Home Insurance
16%
$626
HOA
1%
$32
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006