Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $417k initial cash invested.
-17.39%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$8,389
Rent
-$6,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,389 income − $14,428 expenses = $6,039 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,389
Total Expenses
$14,428
Mortgage P&I
113%
$9,520
Property Taxes
3%
$216
Home Insurance
8%
$665
HOA
0%
$0
Property Management
15%
$1,258
CapEx
4%
$336
Vacancy
0%
$0
Maintenance
4%
$336
Other
25%
$2,097