Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $415k initial cash invested.
-22.18%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,972
Rent
-$7,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $12,642 expenses = $7,670 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
$4,972
Total Expenses
$12,642
Mortgage P&I
189%
$9,417
Property Taxes
4%
$176
Home Insurance
13%
$662
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,243