Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.92% first-year return on $417k initial cash invested.
-29.92%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$4,159
Rent
-$10,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,159 income − $14,558 expenses = $10,399 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,001
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,159
Total Expenses
$14,558
Mortgage P&I
234%
$9,730
Property Taxes
42%
$1,739
Home Insurance
17%
$700
HOA
9%
$393
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040