Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $415k initial cash invested.
-18.29%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$12,577
Rent
-$6,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,577 income − $18,904 expenses = $6,327 out of pocket
Investment Breakdown
|
Purchase Price
$1891k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,906
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,577
Total Expenses
$18,904
Mortgage P&I
77%
$9,711
Property Taxes
10%
$1,293
Home Insurance
6%
$698
HOA
9%
$1,165
Property Management
15%
$1,887
CapEx
4%
$503
Vacancy
0%
$0
Maintenance
4%
$503
Other
25%
$3,144