Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $512k initial cash invested.
-23.23%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$7,727
Rent
-$9,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,727 income − $17,642 expenses = $9,915 out of pocket
Investment Breakdown
|
Purchase Price
$2324k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$512k
Downpayment
20%
$465k
Closing costs
1%
$23,244
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,727
Total Expenses
$17,642
Mortgage P&I
153%
$11,855
Property Taxes
16%
$1,242
Home Insurance
11%
$836
HOA
0%
$0
Property Management
15%
$1,159
CapEx
4%
$309
Vacancy
0%
$0
Maintenance
4%
$309
Other
25%
$1,932