Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -37.04% first-year return on $911k initial cash invested.
-37.04%
Cash On Cash
-1.18%
Cap Rate
-0.18
DSCR
$2,289
Rent
-$28,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $30,395 expenses = $28,106 out of pocket
Investment Breakdown
|
Purchase Price
$4250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$911k
Downpayment
20%
$850k
Closing costs
1%
$42,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$30,395
Mortgage P&I
1042%
$23,841
Property Taxes
173%
$3,967
Home Insurance
65%
$1,488
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572