Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.73% first-year return on $1224k initial cash invested.
-31.73%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$5,151
Rent
-$32,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $37,530 expenses = $32,379 out of pocket
Investment Breakdown
|
Purchase Price
$5745k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1224k
Downpayment
20%
$1149k
Closing costs
1%
$57,451
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$37,530
Mortgage P&I
570%
$29,378
Property Taxes
72%
$3,694
Home Insurance
37%
$1,925
HOA
1%
$60
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288