Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.78% first-year return on $461k initial cash invested.
-23.78%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$6,950
Rent
-$9,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,950 income − $16,092 expenses = $9,142 out of pocket
Investment Breakdown
|
Purchase Price
$2111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$422k
Closing costs
1%
$21,107
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,950
Total Expenses
$16,092
Mortgage P&I
153%
$10,604
Property Taxes
14%
$986
Home Insurance
12%
$836
HOA
5%
$330
Property Management
15%
$1,042
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,738