Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.63% first-year return on $417k initial cash invested.
-23.63%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$4,697
Rent
-$8,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,697 income − $12,908 expenses = $8,211 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,697
Total Expenses
$12,908
Mortgage P&I
208%
$9,756
Property Taxes
5%
$232
Home Insurance
14%
$665
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174