Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.48% first-year return on $417k initial cash invested.
-25.48%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,545
Rent
-$8,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,545 income − $14,394 expenses = $8,849 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%
$18,986
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,545
Total Expenses
$14,394
Mortgage P&I
171%
$9,503
Property Taxes
25%
$1,392
Home Insurance
13%
$699
HOA
2%
$138
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,386