Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.01% first-year return on $849k initial cash invested.
-28.01%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$5,628
Rent
-$19,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,628 income − $25,446 expenses = $19,818 out of pocket
Investment Breakdown
|
Purchase Price
$3957k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$849k
Downpayment
20%
$791k
Closing costs
1%
$39,573
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,628
Total Expenses
$25,446
Mortgage P&I
344%
$19,384
Property Taxes
18%
$1,027
Home Insurance
25%
$1,399
HOA
17%
$935
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,407