Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.37% first-year return on $470k initial cash invested.
-21.37%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$7,013
Rent
-$8,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,013 income − $15,375 expenses = $8,362 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,504
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,013
Total Expenses
$15,375
Mortgage P&I
155%
$10,888
Property Taxes
2%
$105
Home Insurance
14%
$1,015
HOA
0%
$0
Property Management
15%
$1,052
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,753