Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.91% first-year return on $419k initial cash invested.
-22.91%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$6,896
Rent
-$8,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,896 income − $14,901 expenses = $8,005 out of pocket
Investment Breakdown
|
Purchase Price
$1911k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$382k
Closing costs
1%
$19,110
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,896
Total Expenses
$14,901
Mortgage P&I
141%
$9,747
Property Taxes
17%
$1,197
Home Insurance
9%
$647
HOA
0%
$0
Property Management
15%
$1,034
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,724