Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.05% first-year return on $415k initial cash invested.
-21.05%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$5,727
Rent
-$7,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,727 income − $13,004 expenses = $7,277 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,727
Total Expenses
$13,004
Mortgage P&I
164%
$9,417
Property Taxes
3%
$176
Home Insurance
12%
$662
HOA
0%
$0
Property Management
15%
$859
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,432