Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.06% first-year return on $480k initial cash invested.
-28.06%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,821
Rent
-$11,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $13,043 expenses = $11,222 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$22,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,821
Total Expenses
$13,043
Mortgage P&I
599%
$10,908
Property Taxes
27%
$491
Home Insurance
42%
$770
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455