Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.77% first-year return on $1907k initial cash invested.
-31.77%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$10,200
Rent
-$50,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,200 income − $60,688 expenses = $50,488 out of pocket
Investment Breakdown
|
Purchase Price
$8995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1907k
Downpayment
20%
$1799k
Closing costs
1%
$89,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,200
Total Expenses
$60,688
Mortgage P&I
442%
$45,040
Property Taxes
60%
$6,146
Home Insurance
31%
$3,148
HOA
14%
$1,458
Property Management
15%
$1,530
CapEx
4%
$408
Vacancy
0%
$0
Maintenance
4%
$408
Other
25%
$2,550