Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.31% first-year return on $1006k initial cash invested.
-28.31%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$7,232
Rent
-$23,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,232 income − $30,973 expenses = $23,741 out of pocket
Investment Breakdown
|
Purchase Price
$4621k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1006k
Downpayment
20%
$924k
Closing costs
1%
$46,213
Rehab
0%
$0
Furnishing
1%
$36,000
Cashflow
Total Income
$7,232
Total Expenses
$30,973
Mortgage P&I
321%
$23,212
Property Taxes
36%
$2,592
Home Insurance
23%
$1,698
HOA
0%
$0
Property Management
15%
$1,085
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,808