Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.06% first-year return on $438k initial cash invested.
-25.06%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$4,149
Rent
-$9,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,149 income − $13,287 expenses = $9,138 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$13,287
Mortgage P&I
246%
$10,217
Property Taxes
9%
$380
Home Insurance
17%
$699
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,037