Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.57% first-year return on $472k initial cash invested.
-33.57%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$2,819
Rent
-$13,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $16,030 expenses = $13,211 out of pocket
Investment Breakdown
|
Purchase Price
$2163k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$433k
Closing costs
1%
$21,630
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,819
Total Expenses
$16,030
Mortgage P&I
398%
$11,215
Property Taxes
78%
$2,194
Home Insurance
28%
$788
HOA
17%
$479
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705