Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.95% first-year return on $512k initial cash invested.
-27.95%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$3,007
Rent
-$11,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $14,922 expenses = $11,915 out of pocket
Investment Breakdown
|
Purchase Price
$2350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$512k
Downpayment
20%
$470k
Closing costs
1%
$23,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,007
Total Expenses
$14,922
Mortgage P&I
404%
$12,162
Property Taxes
16%
$495
Home Insurance
27%
$822
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752