Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.91% first-year return on $417k initial cash invested.
-22.91%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$5,179
Rent
-$7,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,179 income − $13,139 expenses = $7,960 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,179
Total Expenses
$13,139
Mortgage P&I
188%
$9,756
Property Taxes
4%
$232
Home Insurance
13%
$665
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,295