Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.2% first-year return on $417k initial cash invested.
-22.2%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$5,893
Rent
-$7,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,893 income − $13,600 expenses = $7,707 out of pocket
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,893
Total Expenses
$13,600
Mortgage P&I
158%
$9,338
Property Taxes
13%
$769
Home Insurance
11%
$664
HOA
0%
$0
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,473