Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.88% first-year return on $400k initial cash invested.
-23.88%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$4,787
Rent
-$7,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,787 income − $12,748 expenses = $7,961 out of pocket
Investment Breakdown
|
Purchase Price
$1819k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,191
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,787
Total Expenses
$12,748
Mortgage P&I
190%
$9,101
Property Taxes
14%
$687
Home Insurance
14%
$663
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,197