Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.63% first-year return on $417k initial cash invested.
-28.63%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$1,703
Rent
-$9,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,703 income − $11,652 expenses = $9,949 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,703
Total Expenses
$11,652
Mortgage P&I
566%
$9,642
Property Taxes
31%
$528
Home Insurance
39%
$665
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426