Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.57% first-year return on $806k initial cash invested.
-28.57%
Cash On Cash
0%
Cap Rate
0
DSCR
$5,096
Rent
-$19,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,096 income − $24,276 expenses = $19,180 out of pocket
Investment Breakdown
|
Purchase Price
$3750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$806k
Downpayment
20%
$750k
Closing costs
1%
$37,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$24,276
Mortgage P&I
373%
$18,988
Property Taxes
30%
$1,530
Home Insurance
26%
$1,312
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274