Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.26% first-year return on $437k initial cash invested.
-24.26%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,298
Rent
-$8,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,298 income − $13,131 expenses = $8,833 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,298
Total Expenses
$13,131
Mortgage P&I
235%
$10,088
Property Taxes
7%
$282
Home Insurance
16%
$698
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074