Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.43% first-year return on $469k initial cash invested.
-28.43%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$4,120
Rent
-$11,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $15,232 expenses = $11,112 out of pocket
Investment Breakdown
|
Purchase Price
$2148k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$15,232
Mortgage P&I
258%
$10,638
Property Taxes
45%
$1,864
Home Insurance
18%
$752
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030