Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.72% first-year return on $2197k initial cash invested.
-28.72%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$10,664
Rent
-$52,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,664 income − $63,245 expenses = $52,581 out of pocket
Investment Breakdown
|
Purchase Price
$10375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$2197k
Downpayment
20%
$2075k
Closing costs
1%
$104k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,664
Total Expenses
$63,245
Mortgage P&I
494%
$52,708
Property Taxes
17%
$1,786
Home Insurance
34%
$3,631
HOA
0%
$0
Property Management
15%
$1,600
CapEx
4%
$427
Vacancy
0%
$0
Maintenance
4%
$427
Other
25%
$2,666