Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.58% first-year return on $499k initial cash invested.
-20.58%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$8,847
Rent
-$8,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,847 income − $17,404 expenses = $8,557 out of pocket
Investment Breakdown
|
Purchase Price
$2290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$499k
Downpayment
20%
$458k
Closing costs
1%
$22,902
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,847
Total Expenses
$17,404
Mortgage P&I
128%
$11,327
Property Taxes
11%
$992
Home Insurance
9%
$838
HOA
0%
$0
Property Management
15%
$1,327
CapEx
4%
$354
Vacancy
0%
$0
Maintenance
4%
$354
Other
25%
$2,212