Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.42% first-year return on $415k initial cash invested.
-33.42%
Cash On Cash
-1.27%
Cap Rate
-0.21
DSCR
$2,219
Rent
-$11,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $13,770 expenses = $11,551 out of pocket
Investment Breakdown
|
Purchase Price
$1889k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,893
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,219
Total Expenses
$13,770
Mortgage P&I
427%
$9,465
Property Taxes
66%
$1,458
Home Insurance
32%
$700
HOA
49%
$1,081
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555