Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.36% first-year return on $417k initial cash invested.
-26.36%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$4,964
Rent
-$9,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,964 income − $14,116 expenses = $9,152 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
$4,964
Total Expenses
$14,116
Mortgage P&I
191%
$9,503
Property Taxes
28%
$1,392
Home Insurance
14%
$699
HOA
3%
$138
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241