Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.14% first-year return on $418k initial cash invested.
-26.14%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$4,774
Rent
-$9,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $13,884 expenses = $9,110 out of pocket
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$381k
Closing costs
1%
$19,059
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,774
Total Expenses
$13,884
Mortgage P&I
197%
$9,382
Property Taxes
32%
$1,518
Home Insurance
14%
$692
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194