Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.83% first-year return on $415k initial cash invested.
-29.83%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$5,122
Rent
-$10,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $15,437 expenses = $10,315 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,904
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$15,437
Mortgage P&I
193%
$9,866
Property Taxes
38%
$1,950
Home Insurance
14%
$700
HOA
9%
$463
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280