Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.2% first-year return on $541k initial cash invested.
-20.2%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$9,664
Rent
-$9,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,664 income − $18,766 expenses = $9,102 out of pocket
Investment Breakdown
|
Purchase Price
$2489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$541k
Downpayment
20%
$498k
Closing costs
1%
$24,894
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,664
Total Expenses
$18,766
Mortgage P&I
129%
$12,424
Property Taxes
8%
$796
Home Insurance
9%
$906
HOA
0%
$0
Property Management
15%
$1,450
CapEx
4%
$387
Vacancy
0%
$0
Maintenance
4%
$387
Other
25%
$2,416