Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.77% first-year return on $806k initial cash invested.
-28.77%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$4,835
Rent
-$19,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,835 income − $24,150 expenses = $19,315 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
$4,835
Total Expenses
$24,150
Mortgage P&I
393%
$18,988
Property Taxes
32%
$1,530
Home Insurance
27%
$1,312
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209