Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.47% first-year return on $415k initial cash invested.
-20.47%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$6,107
Rent
-$7,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,107 income − $13,186 expenses = $7,079 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
$6,107
Total Expenses
$13,186
Mortgage P&I
154%
$9,417
Property Taxes
3%
$176
Home Insurance
11%
$662
HOA
0%
$0
Property Management
15%
$916
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,527