Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.02% first-year return on $417k initial cash invested.
-32.02%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$3,806
Rent
-$11,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $14,921 expenses = $11,115 out of pocket
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$14,921
Mortgage P&I
278%
$10,564
Property Taxes
49%
$1,866
Home Insurance
17%
$664
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952